Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.29% first-year return on $49,479 initial cash invested.
8.29%
Cash On Cash
9.71%
Cap Rate
1.59
DSCR
$2,754
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $2,412 expenses = $342 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,754
Total Expenses
$2,412
Mortgage P&I
28%
$761
Property Taxes
10%
$278
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688