Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.49% first-year return on $51,579 initial cash invested.
0.49%
Cash On Cash
7.38%
Cap Rate
1.11
DSCR
$1,956
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $1,935 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,956
Total Expenses
$1,935
Mortgage P&I
45%
$884
Property Taxes
3%
$57
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489