Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.04% first-year return on $48,828 initial cash invested.
9.04%
Cash On Cash
10.05%
Cap Rate
1.61
DSCR
$2,462
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $2,094 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,828
Downpayment
20%
$29,360
Closing costs
1%
$1,468
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$2,094
Mortgage P&I
31%
$764
Property Taxes
4%
$97
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$616