Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.68% first-year return on $53,322 initial cash invested.
2.68%
Cash On Cash
7.88%
Cap Rate
1.24
DSCR
$2,330
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $2,211 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,322
Downpayment
20%
$33,640
Closing costs
1%
$1,682
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,330
Total Expenses
$2,211
Mortgage P&I
38%
$892
Property Taxes
6%
$150
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582