Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.72% first-year return on $49,647 initial cash invested.
6.72%
Cash On Cash
9.82%
Cap Rate
1.45
DSCR
$2,543
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,543 income − $2,265 expenses = $278 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,647
Downpayment
20%
$30,140
Closing costs
1%
$1,507
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,543
Total Expenses
$2,265
Mortgage P&I
34%
$853
Property Taxes
6%
$152
Home Insurance
2%
$39
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636