Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.24% first-year return on $45,090 initial cash invested.
7.24%
Cash On Cash
9.73%
Cap Rate
1.55
DSCR
$2,415
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $2,143 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,415
Total Expenses
$2,143
Mortgage P&I
28%
$677
Property Taxes
11%
$261
Home Insurance
2%
$45
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604