Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.71% first-year return on $48,198 initial cash invested.
8.71%
Cash On Cash
10.37%
Cap Rate
1.56
DSCR
$2,451
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $2,101 expenses = $350 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
$2,451
Total Expenses
$2,101
Mortgage P&I
32%
$795
Property Taxes
3%
$77
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613