Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.5% first-year return on $47,232 initial cash invested.
9.5%
Cash On Cash
10.5%
Cap Rate
1.71
DSCR
$3,257
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,257 income − $2,883 expenses = $374 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,232
Downpayment
20%
$27,840
Closing costs
1%
$1,392
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,257
Total Expenses
$2,883
Mortgage P&I
22%
$714
Property Taxes
13%
$422
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814