Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.29% first-year return on $50,844 initial cash invested.
2.29%
Cash On Cash
7.7%
Cap Rate
1.23
DSCR
$2,220
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $2,123 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,844
Downpayment
20%
$31,280
Closing costs
1%
$1,564
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,220
Total Expenses
$2,123
Mortgage P&I
37%
$817
Property Taxes
8%
$184
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555