Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.28% first-year return on $50,466 initial cash invested.
3.28%
Cash On Cash
8.15%
Cap Rate
1.28
DSCR
$2,257
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $2,119 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,466
Downpayment
20%
$30,920
Closing costs
1%
$1,546
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,257
Total Expenses
$2,119
Mortgage P&I
36%
$822
Property Taxes
7%
$158
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564