Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.91% first-year return on $48,450 initial cash invested.
3.91%
Cash On Cash
8.42%
Cap Rate
1.32
DSCR
$2,215
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $2,057 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,215
Total Expenses
$2,057
Mortgage P&I
35%
$771
Property Taxes
8%
$171
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554