Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.61% first-year return on $47,631 initial cash invested.
1.61%
Cash On Cash
7.27%
Cap Rate
1.19
DSCR
$1,885
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,885 income − $1,821 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,631
Downpayment
20%
$28,220
Closing costs
1%
$1,411
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,885
Total Expenses
$1,821
Mortgage P&I
38%
$716
Property Taxes
8%
$157
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471