Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.59% first-year return on $39,756 initial cash invested.
3.59%
Cash On Cash
8.64%
Cap Rate
1.32
DSCR
$1,552
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,552 income − $1,433 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,756
Downpayment
20%
$20,720
Closing costs
1%
$1,036
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,552
Total Expenses
$1,433
Mortgage P&I
36%
$565
Property Taxes
4%
$63
Home Insurance
4%
$60
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$388