Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.1% first-year return on $47,400 initial cash invested.
8.1%
Cash On Cash
9.86%
Cap Rate
1.6
DSCR
$2,804
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $2,484 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$2,484
Mortgage P&I
26%
$718
Property Taxes
13%
$355
Home Insurance
2%
$49
HOA
1%
$16
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701