Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.86% first-year return on $35,829 initial cash invested.
5.86%
Cash On Cash
9.91%
Cap Rate
1.57
DSCR
$1,982
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $1,807 expenses = $175 cash flow
Investment Breakdown
|
Purchase Price
$84,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,829
Downpayment
20%
$16,980
Closing costs
1%
$849
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,982
Total Expenses
$1,807
Mortgage P&I
23%
$447
Property Taxes
19%
$379
Home Insurance
2%
$30
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496