Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.11% first-year return on $47,904 initial cash invested.
4.11%
Cash On Cash
8.93%
Cap Rate
1.32
DSCR
$2,331
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,167 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,904
Downpayment
20%
$28,480
Closing costs
1%
$1,424
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,331
Total Expenses
$2,167
Mortgage P&I
34%
$803
Property Taxes
8%
$196
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583