Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.69% first-year return on $49,290 initial cash invested.
8.69%
Cash On Cash
10.09%
Cap Rate
1.56
DSCR
$2,358
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,358 income − $2,001 expenses = $357 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
$2,358
Total Expenses
$2,001
Mortgage P&I
34%
$802
Property Taxes
1%
$15
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590