Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.33% first-year return on $48,513 initial cash invested.
2.33%
Cash On Cash
7.6%
Cap Rate
1.24
DSCR
$2,170
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $2,076 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,513
Downpayment
20%
$29,060
Closing costs
1%
$1,453
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,170
Total Expenses
$2,076
Mortgage P&I
34%
$739
Property Taxes
8%
$176
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542