Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.72% first-year return on $47,778 initial cash invested.
8.72%
Cash On Cash
9.83%
Cap Rate
1.61
DSCR
$2,379
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $2,032 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,778
Downpayment
20%
$28,360
Closing costs
1%
$1,418
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,379
Total Expenses
$2,032
Mortgage P&I
30%
$720
Property Taxes
6%
$135
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595