Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.7% first-year return on $46,350 initial cash invested.
8.7%
Cash On Cash
10.34%
Cap Rate
1.61
DSCR
$2,628
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $2,292 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$2,292
Mortgage P&I
27%
$722
Property Taxes
10%
$262
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657