Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.5% first-year return on $40,050 initial cash invested.
9.5%
Cash On Cash
10.59%
Cap Rate
1.76
DSCR
$2,054
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $1,737 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,054
Total Expenses
$1,737
Mortgage P&I
26%
$528
Property Taxes
9%
$186
Home Insurance
2%
$37
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514