Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.89% first-year return on $39,798 initial cash invested.
2.89%
Cash On Cash
8.39%
Cap Rate
1.28
DSCR
$1,598
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,598 income − $1,502 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,798
Downpayment
20%
$20,760
Closing costs
1%
$1,038
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,598
Total Expenses
$1,502
Mortgage P&I
35%
$566
Property Taxes
7%
$112
Home Insurance
4%
$56
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400