Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.57% first-year return on $47,610 initial cash invested.
5.57%
Cash On Cash
8.98%
Cap Rate
1.42
DSCR
$2,225
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $2,004 expenses = $221 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
$2,225
Total Expenses
$2,004
Mortgage P&I
33%
$745
Property Taxes
6%
$132
Home Insurance
3%
$59
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556