Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.84% first-year return on $41,079 initial cash invested.
6.84%
Cash On Cash
9.76%
Cap Rate
1.6
DSCR
$2,561
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,561 income − $2,327 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,561
Total Expenses
$2,327
Mortgage P&I
22%
$558
Property Taxes
18%
$450
Home Insurance
1%
$38
HOA
2%
$53
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640