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
9.79%
Cap Rate
1.51
DSCR
$2,291
Rent
$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,291 income − $1,970 expenses = $321 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,291
Total Expenses
$1,970
Mortgage P&I
35%
$802
Property Taxes
1%
$15
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573