Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.77% first-year return on $48,849 initial cash invested.
5.77%
Cash On Cash
9.14%
Cap Rate
1.4
DSCR
$2,144
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,144 income − $1,909 expenses = $235 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
$2,144
Total Expenses
$1,909
Mortgage P&I
37%
$798
Property Taxes
1%
$21
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536