Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.64% first-year return on $52,167 initial cash invested.
9.64%
Cash On Cash
10.55%
Cap Rate
1.61
DSCR
$3,089
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,089 income − $2,670 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,167
Downpayment
20%
$32,540
Closing costs
1%
$1,627
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,089
Total Expenses
$2,670
Mortgage P&I
29%
$888
Property Taxes
8%
$241
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772