Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.56% first-year return on $47,001 initial cash invested.
0.56%
Cash On Cash
7.25%
Cap Rate
1.13
DSCR
$1,914
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,914 income − $1,892 expenses = $22 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
$1,914
Total Expenses
$1,892
Mortgage P&I
38%
$735
Property Taxes
9%
$175
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$478