Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.88% first-year return on $44,229 initial cash invested.
4.88%
Cash On Cash
8.63%
Cap Rate
1.43
DSCR
$2,204
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $2,024 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$2,024
Mortgage P&I
29%
$630
Property Taxes
13%
$292
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551