Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.41% first-year return on $42,465 initial cash invested.
4.41%
Cash On Cash
8.77%
Cap Rate
1.37
DSCR
$1,858
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $1,702 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,465
Downpayment
20%
$23,300
Closing costs
1%
$1,165
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,858
Total Expenses
$1,702
Mortgage P&I
33%
$621
Property Taxes
8%
$140
Home Insurance
3%
$50
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464