Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.37% first-year return on $47,190 initial cash invested.
4.37%
Cash On Cash
8.9%
Cap Rate
1.34
DSCR
$2,266
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $2,094 expenses = $172 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
$2,266
Total Expenses
$2,094
Mortgage P&I
34%
$768
Property Taxes
8%
$189
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566