Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.4% first-year return on $48,849 initial cash invested.
4.4%
Cash On Cash
8.65%
Cap Rate
1.33
DSCR
$2,038
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,038 income − $1,859 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,849
Downpayment
20%
$29,380
Closing costs
1%
$1,469
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,038
Total Expenses
$1,859
Mortgage P&I
39%
$798
Property Taxes
1%
$21
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510