Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.1% first-year return on $50,529 initial cash invested.
8.1%
Cash On Cash
9.81%
Cap Rate
1.54
DSCR
$2,533
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,533 income − $2,192 expenses = $341 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
$2,533
Total Expenses
$2,192
Mortgage P&I
33%
$824
Property Taxes
4%
$99
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633