Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.7% first-year return on $49,290 initial cash invested.
1.7%
Cash On Cash
7.51%
Cap Rate
1.18
DSCR
$1,887
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,887 income − $1,817 expenses = $70 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
$1,887
Total Expenses
$1,817
Mortgage P&I
42%
$788
Property Taxes
4%
$72
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$472