Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4% first-year return on $52,776 initial cash invested.
4%
Cash On Cash
8.61%
Cap Rate
1.3
DSCR
$2,428
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $2,252 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,776
Downpayment
20%
$33,120
Closing costs
1%
$1,656
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,428
Total Expenses
$2,252
Mortgage P&I
38%
$915
Property Taxes
5%
$113
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607