Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.62% first-year return on $44,376 initial cash invested.
4.62%
Cash On Cash
8.23%
Cap Rate
1.39
DSCR
$1,749
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,749 income − $1,578 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,376
Downpayment
20%
$25,120
Closing costs
1%
$1,256
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,749
Total Expenses
$1,578
Mortgage P&I
35%
$620
Property Taxes
5%
$84
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$437