Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.31% first-year return on $48,492 initial cash invested.
8.31%
Cash On Cash
9.95%
Cap Rate
1.57
DSCR
$2,501
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $2,165 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,492
Downpayment
20%
$29,040
Closing costs
1%
$1,452
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,501
Total Expenses
$2,165
Mortgage P&I
31%
$768
Property Taxes
6%
$146
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625