Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.52% first-year return on $48,198 initial cash invested.
6.52%
Cash On Cash
9.58%
Cap Rate
1.44
DSCR
$2,280
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,280 income − $2,018 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,198
Downpayment
20%
$28,760
Closing costs
1%
$1,438
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,280
Total Expenses
$2,018
Mortgage P&I
35%
$795
Property Taxes
3%
$77
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570