Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.42% first-year return on $49,500 initial cash invested.
2.42%
Cash On Cash
7.94%
Cap Rate
1.23
DSCR
$2,101
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $2,001 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,101
Total Expenses
$2,001
Mortgage P&I
38%
$808
Property Taxes
6%
$133
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525