Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.65% first-year return on $48,618 initial cash invested.
7.65%
Cash On Cash
9.9%
Cap Rate
1.51
DSCR
$2,423
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,423 income − $2,113 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,618
Downpayment
20%
$29,160
Closing costs
1%
$1,458
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,423
Total Expenses
$2,113
Mortgage P&I
33%
$796
Property Taxes
4%
$102
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606