Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.26% first-year return on $31,650 initial cash invested.
6.26%
Cash On Cash
10.38%
Cap Rate
1.7
DSCR
$1,683
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $1,518 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$1,683
Total Expenses
$1,518
Mortgage P&I
20%
$330
Property Taxes
21%
$358
Home Insurance
1%
$23
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$421