Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.44% first-year return on $50,529 initial cash invested.
5.44%
Cash On Cash
8.79%
Cap Rate
1.4
DSCR
$2,410
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $2,181 expenses = $229 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,529
Downpayment
20%
$30,980
Closing costs
1%
$1,549
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$2,181
Mortgage P&I
34%
$809
Property Taxes
7%
$160
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602