Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.44% first-year return on $42,318 initial cash invested.
9.44%
Cash On Cash
10.26%
Cap Rate
1.72
DSCR
$2,083
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,083 income − $1,750 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,318
Downpayment
20%
$23,160
Closing costs
1%
$1,158
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,083
Total Expenses
$1,750
Mortgage P&I
28%
$574
Property Taxes
7%
$142
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521