Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.85% first-year return on $51,915 initial cash invested.
1.85%
Cash On Cash
7.47%
Cap Rate
1.2
DSCR
$2,230
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $2,150 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,915
Downpayment
20%
$32,300
Closing costs
1%
$1,615
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$2,150
Mortgage P&I
37%
$836
Property Taxes
8%
$186
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558