Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.2% first-year return on $46,182 initial cash invested.
5.2%
Cash On Cash
8.69%
Cap Rate
1.43
DSCR
$2,282
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $2,082 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,182
Downpayment
20%
$26,840
Closing costs
1%
$1,342
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,282
Total Expenses
$2,082
Mortgage P&I
30%
$681
Property Taxes
12%
$266
Home Insurance
2%
$41
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570