Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.75% first-year return on $47,400 initial cash invested.
7.75%
Cash On Cash
9.89%
Cap Rate
1.53
DSCR
$2,361
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $2,055 expenses = $306 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,361
Total Expenses
$2,055
Mortgage P&I
32%
$754
Property Taxes
5%
$120
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590