Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.47% first-year return on $44,229 initial cash invested.
1.47%
Cash On Cash
7.35%
Cap Rate
1.21
DSCR
$1,928
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $1,874 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,928
Total Expenses
$1,874
Mortgage P&I
33%
$634
Property Taxes
14%
$271
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482