Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.32% first-year return on $49,836 initial cash invested.
5.32%
Cash On Cash
9.07%
Cap Rate
1.38
DSCR
$2,334
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $2,113 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,836
Downpayment
20%
$30,320
Closing costs
1%
$1,516
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$2,113
Mortgage P&I
36%
$832
Property Taxes
4%
$100
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584