Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.8% first-year return on $48,198 initial cash invested.
6.8%
Cash On Cash
9.68%
Cap Rate
1.46
DSCR
$2,302
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,302 income − $2,029 expenses = $273 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
$2,302
Total Expenses
$2,029
Mortgage P&I
35%
$795
Property Taxes
3%
$77
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576