Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.9% first-year return on $51,264 initial cash invested.
9.9%
Cash On Cash
10.21%
Cap Rate
1.68
DSCR
$3,023
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,023 income − $2,600 expenses = $423 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,264
Downpayment
20%
$31,680
Closing costs
1%
$1,584
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,023
Total Expenses
$2,600
Mortgage P&I
27%
$804
Property Taxes
9%
$268
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756