Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.94% first-year return on $49,479 initial cash invested.
1.94%
Cash On Cash
7.74%
Cap Rate
1.23
DSCR
$2,463
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $2,383 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,463
Total Expenses
$2,383
Mortgage P&I
32%
$788
Property Taxes
15%
$360
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616