Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.81% first-year return on $49,185 initial cash invested.
1.81%
Cash On Cash
7.58%
Cap Rate
1.19
DSCR
$1,906
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $1,832 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,185
Downpayment
20%
$29,700
Closing costs
1%
$1,485
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,906
Total Expenses
$1,832
Mortgage P&I
41%
$788
Property Taxes
4%
$70
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476