Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.59% first-year return on $50,277 initial cash invested.
5.59%
Cash On Cash
8.75%
Cap Rate
1.42
DSCR
$2,395
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,395 income − $2,161 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,277
Downpayment
20%
$30,740
Closing costs
1%
$1,537
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,395
Total Expenses
$2,161
Mortgage P&I
33%
$791
Property Taxes
7%
$164
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599