Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.51% first-year return on $48,639 initial cash invested.
4.51%
Cash On Cash
8.43%
Cap Rate
1.35
DSCR
$2,064
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $1,881 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,639
Downpayment
20%
$29,180
Closing costs
1%
$1,459
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,064
Total Expenses
$1,881
Mortgage P&I
37%
$759
Property Taxes
3%
$71
Home Insurance
2%
$51
HOA
0%
$8
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516