Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.41% first-year return on $47,505 initial cash invested.
3.41%
Cash On Cash
8.31%
Cap Rate
1.3
DSCR
$2,207
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,207 income − $2,072 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,505
Downpayment
20%
$28,100
Closing costs
1%
$1,405
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,207
Total Expenses
$2,072
Mortgage P&I
34%
$750
Property Taxes
9%
$209
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552