Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.27% first-year return on $50,361 initial cash invested.
4.27%
Cash On Cash
8.6%
Cap Rate
1.32
DSCR
$2,146
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,146 income − $1,967 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,361
Downpayment
20%
$30,820
Closing costs
1%
$1,541
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,146
Total Expenses
$1,967
Mortgage P&I
39%
$839
Property Taxes
2%
$52
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536