Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.09% first-year return on $53,154 initial cash invested.
3.09%
Cash On Cash
8.14%
Cap Rate
1.25
DSCR
$2,285
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,285 income − $2,148 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,154
Downpayment
20%
$33,480
Closing costs
1%
$1,674
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,285
Total Expenses
$2,148
Mortgage P&I
40%
$907
Property Taxes
4%
$93
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571