Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.6% first-year return on $49,647 initial cash invested.
9.6%
Cash On Cash
10%
Cap Rate
1.68
DSCR
$2,825
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,825 income − $2,428 expenses = $397 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,647
Downpayment
20%
$30,140
Closing costs
1%
$1,507
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,825
Total Expenses
$2,428
Mortgage P&I
26%
$746
Property Taxes
10%
$277
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706