Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.71% first-year return on $49,479 initial cash invested.
4.71%
Cash On Cash
8.8%
Cap Rate
1.35
DSCR
$2,226
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $2,032 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,226
Total Expenses
$2,032
Mortgage P&I
37%
$816
Property Taxes
4%
$96
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556