Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.36% first-year return on $47,190 initial cash invested.
9.36%
Cash On Cash
10.72%
Cap Rate
1.62
DSCR
$2,643
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $2,275 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,643
Total Expenses
$2,275
Mortgage P&I
29%
$768
Property Taxes
7%
$189
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661