Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.57% first-year return on $52,650 initial cash invested.
0.57%
Cash On Cash
7.24%
Cap Rate
1.13
DSCR
$2,213
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,213 income − $2,188 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,213
Total Expenses
$2,188
Mortgage P&I
40%
$882
Property Taxes
8%
$185
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$553