Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.46% first-year return on $52,230 initial cash invested.
6.46%
Cash On Cash
9.46%
Cap Rate
1.43
DSCR
$2,563
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,563 income − $2,282 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,230
Downpayment
20%
$32,600
Closing costs
1%
$1,630
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,563
Total Expenses
$2,282
Mortgage P&I
35%
$901
Property Taxes
3%
$73
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641