Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.38% first-year return on $48,492 initial cash invested.
9.38%
Cash On Cash
10.33%
Cap Rate
1.63
DSCR
$2,584
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $2,205 expenses = $379 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
$2,584
Total Expenses
$2,205
Mortgage P&I
30%
$768
Property Taxes
6%
$146
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646