Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.03% first-year return on $44,985 initial cash invested.
2.03%
Cash On Cash
7.49%
Cap Rate
1.22
DSCR
$1,712
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $1,636 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,985
Downpayment
20%
$25,700
Closing costs
1%
$1,285
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,712
Total Expenses
$1,636
Mortgage P&I
38%
$658
Property Taxes
7%
$119
Home Insurance
2%
$38
HOA
0%
$0
Property Management
15%
$257
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428