Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.6% first-year return on $47,190 initial cash invested.
1.6%
Cash On Cash
7.45%
Cap Rate
1.18
DSCR
$1,740
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $1,677 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,740
Total Expenses
$1,677
Mortgage P&I
42%
$730
Property Taxes
4%
$62
Home Insurance
3%
$49
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$435