Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.12% first-year return on $48,240 initial cash invested.
5.12%
Cash On Cash
8.76%
Cap Rate
1.38
DSCR
$2,079
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $1,873 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,240
Downpayment
20%
$28,800
Closing costs
1%
$1,440
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,079
Total Expenses
$1,873
Mortgage P&I
37%
$762
Property Taxes
3%
$63
Home Insurance
2%
$50
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520