Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.49% first-year return on $50,550 initial cash invested.
3.49%
Cash On Cash
8.03%
Cap Rate
1.32
DSCR
$2,568
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $2,421 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,568
Total Expenses
$2,421
Mortgage P&I
31%
$787
Property Taxes
14%
$347
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642