Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.92% first-year return on $50,548 initial cash invested.
1.92%
Cash On Cash
7.38%
Cap Rate
1.2
DSCR
$2,028
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $1,947 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,548
Downpayment
20%
$30,998
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,028
Total Expenses
$1,947
Mortgage P&I
39%
$791
Property Taxes
6%
$129
Home Insurance
3%
$54
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$507