Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.55% first-year return on $49,038 initial cash invested.
3.55%
Cash On Cash
8.19%
Cap Rate
1.28
DSCR
$1,961
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $1,816 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,038
Downpayment
20%
$29,560
Closing costs
1%
$1,478
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,961
Total Expenses
$1,816
Mortgage P&I
40%
$786
Property Taxes
2%
$43
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490