Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.16% first-year return on $49,479 initial cash invested.
1.16%
Cash On Cash
7.62%
Cap Rate
1.16
DSCR
$2,162
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $2,114 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,162
Total Expenses
$2,114
Mortgage P&I
38%
$818
Property Taxes
10%
$208
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540