Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.36% first-year return on $52,440 initial cash invested.
2.36%
Cash On Cash
7.79%
Cap Rate
1.25
DSCR
$2,696
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $2,593 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,440
Downpayment
20%
$32,800
Closing costs
1%
$1,640
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$2,593
Mortgage P&I
32%
$854
Property Taxes
14%
$388
Home Insurance
2%
$57
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674