Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.76% first-year return on $47,862 initial cash invested.
1.76%
Cash On Cash
7.32%
Cap Rate
1.22
DSCR
$2,209
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $2,139 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,862
Downpayment
20%
$28,440
Closing costs
1%
$1,422
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,209
Total Expenses
$2,139
Mortgage P&I
32%
$710
Property Taxes
14%
$318
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552