Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.87% first-year return on $49,752 initial cash invested.
6.87%
Cash On Cash
9.46%
Cap Rate
1.48
DSCR
$2,507
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,507 income − $2,222 expenses = $285 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,752
Downpayment
20%
$30,240
Closing costs
1%
$1,512
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,507
Total Expenses
$2,222
Mortgage P&I
32%
$807
Property Taxes
7%
$165
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627