Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.04% first-year return on $46,623 initial cash invested.
5.04%
Cash On Cash
8.78%
Cap Rate
1.39
DSCR
$2,111
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,111 income − $1,915 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,623
Downpayment
20%
$27,260
Closing costs
1%
$1,363
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,111
Total Expenses
$1,915
Mortgage P&I
34%
$717
Property Taxes
6%
$133
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528