Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.26% first-year return on $48,450 initial cash invested.
4.26%
Cash On Cash
8.03%
Cap Rate
1.34
DSCR
$1,857
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,857 income − $1,685 expenses = $172 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
$1,857
Total Expenses
$1,685
Mortgage P&I
39%
$724
Property Taxes
1%
$19
Home Insurance
3%
$51
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464