Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.66% first-year return on $48,639 initial cash invested.
4.66%
Cash On Cash
8.48%
Cap Rate
1.36
DSCR
$2,097
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,097 income − $1,908 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,639
Downpayment
20%
$29,180
Closing costs
1%
$1,459
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,097
Total Expenses
$1,908
Mortgage P&I
36%
$758
Property Taxes
4%
$91
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524