Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.53% first-year return on $47,001 initial cash invested.
1.53%
Cash On Cash
7.59%
Cap Rate
1.19
DSCR
$1,985
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,985 income − $1,925 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,001
Downpayment
20%
$27,620
Closing costs
1%
$1,381
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,985
Total Expenses
$1,925
Mortgage P&I
37%
$735
Property Taxes
9%
$175
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496