Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.13% first-year return on $53,049 initial cash invested.
6.13%
Cash On Cash
9.17%
Cap Rate
1.42
DSCR
$2,592
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $2,321 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,049
Downpayment
20%
$33,380
Closing costs
1%
$1,669
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$2,321
Mortgage P&I
35%
$900
Property Taxes
4%
$116
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648