Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.12% first-year return on $46,224 initial cash invested.
3.12%
Cash On Cash
8.6%
Cap Rate
1.26
DSCR
$1,978
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $1,858 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,224
Downpayment
20%
$26,880
Closing costs
1%
$1,344
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,978
Total Expenses
$1,858
Mortgage P&I
39%
$764
Property Taxes
6%
$113
Home Insurance
2%
$32
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494