Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.67% first-year return on $47,820 initial cash invested.
5.67%
Cash On Cash
9%
Cap Rate
1.42
DSCR
$2,211
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $1,985 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,820
Downpayment
20%
$28,400
Closing costs
1%
$1,420
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,211
Total Expenses
$1,985
Mortgage P&I
34%
$751
Property Taxes
6%
$123
Home Insurance
2%
$50
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$553