Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.79% first-year return on $47,043 initial cash invested.
6.79%
Cash On Cash
9.12%
Cap Rate
1.5
DSCR
$2,071
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,071 income − $1,805 expenses = $266 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
$2,071
Total Expenses
$1,805
Mortgage P&I
34%
$702
Property Taxes
3%
$66
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518