Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.84% first-year return on $41,541 initial cash invested.
3.84%
Cash On Cash
8.66%
Cap Rate
1.32
DSCR
$1,602
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,602 income − $1,469 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,541
Downpayment
20%
$22,420
Closing costs
1%
$1,121
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,602
Total Expenses
$1,469
Mortgage P&I
38%
$612
Property Taxes
2%
$29
Home Insurance
4%
$60
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400