Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.63% first-year return on $47,400 initial cash invested.
4.63%
Cash On Cash
8.25%
Cap Rate
1.38
DSCR
$2,083
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,083 income − $1,900 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,083
Total Expenses
$1,900
Mortgage P&I
33%
$696
Property Taxes
7%
$156
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521