Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.42% first-year return on $50,172 initial cash invested.
4.42%
Cash On Cash
9.01%
Cap Rate
1.33
DSCR
$2,459
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,459 income − $2,274 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,172
Downpayment
20%
$30,640
Closing costs
1%
$1,532
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,459
Total Expenses
$2,274
Mortgage P&I
35%
$867
Property Taxes
7%
$175
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615