Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.77% first-year return on $48,366 initial cash invested.
3.77%
Cash On Cash
8.36%
Cap Rate
1.3
DSCR
$2,036
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $1,884 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,366
Downpayment
20%
$28,920
Closing costs
1%
$1,446
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,036
Total Expenses
$1,884
Mortgage P&I
38%
$774
Property Taxes
4%
$74
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509