Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.7% first-year return on $52,650 initial cash invested.
5.7%
Cash On Cash
8.7%
Cap Rate
1.4
DSCR
$2,270
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $2,020 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$2,020
Mortgage P&I
38%
$855
Property Taxes
1%
$17
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568