Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.37% first-year return on $51,590 initial cash invested.
6.37%
Cash On Cash
9.18%
Cap Rate
1.44
DSCR
$2,470
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $2,196 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,590
Downpayment
20%
$31,990
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,470
Total Expenses
$2,196
Mortgage P&I
34%
$851
Property Taxes
4%
$103
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618