Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.33% first-year return on $28,479 initial cash invested.
3.33%
Cash On Cash
9.72%
Cap Rate
1.45
DSCR
$1,145
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,145 income − $1,066 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
36%
$18,000
Cashflow
Total Income
$1,145
Total Expenses
$1,066
Mortgage P&I
24%
$279
Property Taxes
19%
$219
Home Insurance
2%
$18
HOA
0%
$0
Property Management
15%
$172
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$286