Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.63% first-year return on $50,550 initial cash invested.
4.63%
Cash On Cash
8.61%
Cap Rate
1.36
DSCR
$2,442
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $2,247 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,442
Total Expenses
$2,247
Mortgage P&I
34%
$819
Property Taxes
8%
$202
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610