Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.74% first-year return on $38,790 initial cash invested.
9.74%
Cash On Cash
10.8%
Cap Rate
1.76
DSCR
$1,767
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $1,452 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,767
Total Expenses
$1,452
Mortgage P&I
29%
$505
Property Taxes
4%
$63
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442