Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.74% first-year return on $53,322 initial cash invested.
3.74%
Cash On Cash
8.24%
Cap Rate
1.29
DSCR
$2,422
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $2,256 expenses = $166 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
$2,422
Total Expenses
$2,256
Mortgage P&I
37%
$892
Property Taxes
6%
$150
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606