Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.04% first-year return on $50,046 initial cash invested.
2.04%
Cash On Cash
7.71%
Cap Rate
1.21
DSCR
$2,164
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $2,079 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,046
Downpayment
20%
$30,520
Closing costs
1%
$1,526
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,164
Total Expenses
$2,079
Mortgage P&I
37%
$809
Property Taxes
8%
$174
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541