Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.29% first-year return on $49,857 initial cash invested.
0.29%
Cash On Cash
7.06%
Cap Rate
1.1
DSCR
$1,732
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,732 income − $1,720 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,857
Downpayment
20%
$30,340
Closing costs
1%
$1,517
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,732
Total Expenses
$1,720
Mortgage P&I
47%
$811
Property Taxes
1%
$24
Home Insurance
3%
$54
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$433