Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.04% first-year return on $47,610 initial cash invested.
8.04%
Cash On Cash
9.87%
Cap Rate
1.56
DSCR
$2,412
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,412 income − $2,093 expenses = $319 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,610
Downpayment
20%
$28,200
Closing costs
1%
$1,410
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,412
Total Expenses
$2,093
Mortgage P&I
31%
$745
Property Taxes
5%
$132
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603