Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.42% first-year return on $46,350 initial cash invested.
6.42%
Cash On Cash
9.48%
Cap Rate
1.46
DSCR
$2,150
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $1,902 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,150
Total Expenses
$1,902
Mortgage P&I
34%
$732
Property Taxes
4%
$91
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538