Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.33% first-year return on $52,440 initial cash invested.
8.33%
Cash On Cash
9.61%
Cap Rate
1.56
DSCR
$2,714
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,714 income − $2,350 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,714
Total Expenses
$2,350
Mortgage P&I
31%
$840
Property Taxes
6%
$150
Home Insurance
2%
$57
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678