Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.81% first-year return on $47,304 initial cash invested.
7.81%
Cash On Cash
10.06%
Cap Rate
1.52
DSCR
$2,244
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $1,936 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,304
Downpayment
20%
$27,909
Closing costs
1%
$1,395
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,244
Total Expenses
$1,936
Mortgage P&I
34%
$772
Property Taxes
2%
$37
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561