Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.26% first-year return on $47,358 initial cash invested.
6.26%
Cash On Cash
9.34%
Cap Rate
1.45
DSCR
$2,281
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,281 income − $2,034 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,358
Downpayment
20%
$27,960
Closing costs
1%
$1,398
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,281
Total Expenses
$2,034
Mortgage P&I
33%
$750
Property Taxes
6%
$129
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570