Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.81% first-year return on $49,290 initial cash invested.
7.81%
Cash On Cash
10.08%
Cap Rate
1.54
DSCR
$2,941
Rent
$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,941 income − $2,620 expenses = $321 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,941
Total Expenses
$2,620
Mortgage P&I
28%
$812
Property Taxes
12%
$344
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735