Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.65% first-year return on $52,482 initial cash invested.
2.65%
Cash On Cash
7.94%
Cap Rate
1.24
DSCR
$2,416
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $2,300 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,482
Downpayment
20%
$32,840
Closing costs
1%
$1,642
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$2,300
Mortgage P&I
36%
$873
Property Taxes
8%
$202
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604