Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.54% first-year return on $49,500 initial cash invested.
7.54%
Cash On Cash
9.42%
Cap Rate
1.52
DSCR
$2,298
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $1,987 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,298
Total Expenses
$1,987
Mortgage P&I
34%
$775
Property Taxes
2%
$57
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574