Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.4% first-year return on $38,643 initial cash invested.
0.4%
Cash On Cash
7.34%
Cap Rate
1.12
DSCR
$1,274
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,274 income − $1,261 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$98,300
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,643
Downpayment
20%
$19,660
Closing costs
1%
$983
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,274
Total Expenses
$1,261
Mortgage P&I
42%
$537
Property Taxes
3%
$33
Home Insurance
6%
$80
HOA
0%
$0
Property Management
15%
$191
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318