Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.33% first-year return on $48,450 initial cash invested.
5.33%
Cash On Cash
8.65%
Cap Rate
1.4
DSCR
$2,145
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,145 income − $1,930 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,145
Total Expenses
$1,930
Mortgage P&I
35%
$744
Property Taxes
3%
$73
Home Insurance
2%
$51
HOA
1%
$32
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536