Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.58% first-year return on $46,980 initial cash invested.
2.58%
Cash On Cash
7.86%
Cap Rate
1.25
DSCR
$1,913
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,913 income − $1,812 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,980
Downpayment
20%
$27,600
Closing costs
1%
$1,380
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,913
Total Expenses
$1,812
Mortgage P&I
38%
$726
Property Taxes
7%
$127
Home Insurance
2%
$40
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$478