Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.18% first-year return on $48,555 initial cash invested.
4.18%
Cash On Cash
8.48%
Cap Rate
1.32
DSCR
$2,042
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $1,873 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,555
Downpayment
20%
$29,100
Closing costs
1%
$1,455
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,042
Total Expenses
$1,873
Mortgage P&I
38%
$777
Property Taxes
3%
$64
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510