Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.49% first-year return on $48,681 initial cash invested.
9.49%
Cash On Cash
10.31%
Cap Rate
1.64
DSCR
$2,671
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,671 income − $2,286 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,681
Downpayment
20%
$29,220
Closing costs
1%
$1,461
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,671
Total Expenses
$2,286
Mortgage P&I
29%
$763
Property Taxes
7%
$174
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668