Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.64% first-year return on $49,290 initial cash invested.
7.64%
Cash On Cash
9.75%
Cap Rate
1.54
DSCR
$2,737
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,737 income − $2,423 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,737
Total Expenses
$2,423
Mortgage P&I
29%
$788
Property Taxes
9%
$257
Home Insurance
2%
$52
HOA
0%
$13
Property Management
15%
$411
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684