Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.01% first-year return on $49,122 initial cash invested.
5.01%
Cash On Cash
8.56%
Cap Rate
1.4
DSCR
$2,484
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $2,279 expenses = $205 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,122
Downpayment
20%
$29,640
Closing costs
1%
$1,482
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$2,279
Mortgage P&I
30%
$753
Property Taxes
11%
$282
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621