Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.15% first-year return on $48,765 initial cash invested.
6.15%
Cash On Cash
9.38%
Cap Rate
1.43
DSCR
$2,368
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $2,118 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,765
Downpayment
20%
$29,300
Closing costs
1%
$1,465
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$2,118
Mortgage P&I
34%
$800
Property Taxes
5%
$125
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592