Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.23% first-year return on $47,379 initial cash invested.
2.23%
Cash On Cash
7.96%
Cap Rate
1.22
DSCR
$1,914
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,914 income − $1,826 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,914
Total Expenses
$1,826
Mortgage P&I
40%
$763
Property Taxes
4%
$80
Home Insurance
3%
$49
HOA
1%
$15
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$478