Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.09% first-year return on $49,269 initial cash invested.
7.09%
Cash On Cash
9.7%
Cap Rate
1.48
DSCR
$2,507
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,507 income − $2,216 expenses = $291 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
$2,507
Total Expenses
$2,216
Mortgage P&I
32%
$813
Property Taxes
5%
$120
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627