Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.97% first-year return on $49,269 initial cash invested.
3.97%
Cash On Cash
8.6%
Cap Rate
1.31
DSCR
$2,263
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,263 income − $2,100 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,269
Downpayment
20%
$29,780
Closing costs
1%
$1,489
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,263
Total Expenses
$2,100
Mortgage P&I
36%
$813
Property Taxes
5%
$120
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566