Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 10% first-year return on $38,643 initial cash invested.
10%
Cash On Cash
11.4%
Cap Rate
1.74
DSCR
$1,871
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,871 income − $1,549 expenses = $322 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
$1,871
Total Expenses
$1,549
Mortgage P&I
29%
$537
Property Taxes
2%
$33
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468