Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.67% first-year return on $49,290 initial cash invested.
4.67%
Cash On Cash
8.58%
Cap Rate
1.35
DSCR
$2,124
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $1,932 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$1,932
Mortgage P&I
37%
$788
Property Taxes
3%
$72
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531