Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.79% first-year return on $51,600 initial cash invested.
6.79%
Cash On Cash
8.97%
Cap Rate
1.47
DSCR
$2,330
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $2,038 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,330
Total Expenses
$2,038
Mortgage P&I
35%
$811
Property Taxes
2%
$53
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582