Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.55% first-year return on $50,403 initial cash invested.
1.55%
Cash On Cash
7.71%
Cap Rate
1.18
DSCR
$2,108
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,108 income − $2,043 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,403
Downpayment
20%
$30,860
Closing costs
1%
$1,543
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,108
Total Expenses
$2,043
Mortgage P&I
40%
$842
Property Taxes
6%
$127
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527