Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.67% first-year return on $46,371 initial cash invested.
2.67%
Cash On Cash
7.59%
Cap Rate
1.27
DSCR
$1,979
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,979 income − $1,876 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,371
Downpayment
20%
$27,020
Closing costs
1%
$1,351
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,979
Total Expenses
$1,876
Mortgage P&I
34%
$673
Property Taxes
11%
$210
Home Insurance
2%
$43
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495