Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.53% first-year return on $47,043 initial cash invested.
6.53%
Cash On Cash
9.02%
Cap Rate
1.48
DSCR
$2,049
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,049 income − $1,793 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,043
Downpayment
20%
$27,660
Closing costs
1%
$1,383
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,049
Total Expenses
$1,793
Mortgage P&I
34%
$702
Property Taxes
3%
$66
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512