Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.52% first-year return on $50,529 initial cash invested.
1.52%
Cash On Cash
7.51%
Cap Rate
1.17
DSCR
$1,908
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $1,844 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,908
Total Expenses
$1,844
Mortgage P&I
43%
$829
Property Taxes
2%
$46
Home Insurance
3%
$54
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$477