Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.04% first-year return on $48,450 initial cash invested.
4.04%
Cash On Cash
7.95%
Cap Rate
1.33
DSCR
$1,841
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,841 income − $1,678 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,841
Total Expenses
$1,678
Mortgage P&I
39%
$724
Property Taxes
1%
$19
Home Insurance
3%
$51
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460