Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.11% first-year return on $49,080 initial cash invested.
3.11%
Cash On Cash
7.91%
Cap Rate
1.28
DSCR
$2,118
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,118 income − $1,991 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,080
Downpayment
20%
$29,600
Closing costs
1%
$1,480
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,118
Total Expenses
$1,991
Mortgage P&I
36%
$763
Property Taxes
5%
$113
Home Insurance
2%
$52
HOA
2%
$45
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530