Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.19% first-year return on $49,500 initial cash invested.
9.19%
Cash On Cash
9.85%
Cap Rate
1.66
DSCR
$2,737
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,737 income − $2,358 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,737
Total Expenses
$2,358
Mortgage P&I
27%
$743
Property Taxes
9%
$250
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684