Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.49% first-year return on $43,935 initial cash invested.
2.49%
Cash On Cash
7.76%
Cap Rate
1.27
DSCR
$2,019
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $1,928 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,935
Downpayment
20%
$24,700
Closing costs
1%
$1,235
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,019
Total Expenses
$1,928
Mortgage P&I
31%
$627
Property Taxes
14%
$279
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505