Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.32% first-year return on $37,362 initial cash invested.
7.32%
Cash On Cash
9.92%
Cap Rate
1.63
DSCR
$1,642
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,642 income − $1,414 expenses = $228 cash flow
Investment Breakdown
|
Purchase Price
$92,200
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,362
Downpayment
20%
$18,440
Closing costs
1%
$922
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,642
Total Expenses
$1,414
Mortgage P&I
28%
$468
Property Taxes
8%
$126
Home Insurance
2%
$32
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410