Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.98% first-year return on $47,190 initial cash invested.
4.98%
Cash On Cash
8.51%
Cap Rate
1.38
DSCR
$1,872
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $1,676 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,872
Total Expenses
$1,676
Mortgage P&I
38%
$715
Property Taxes
1%
$27
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468