Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.72% first-year return on $50,529 initial cash invested.
7.72%
Cash On Cash
9.68%
Cap Rate
1.52
DSCR
$2,503
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,503 income − $2,178 expenses = $325 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,529
Downpayment
20%
$30,980
Closing costs
1%
$1,549
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,503
Total Expenses
$2,178
Mortgage P&I
33%
$824
Property Taxes
4%
$99
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626