Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.15% first-year return on $51,915 initial cash invested.
5.15%
Cash On Cash
8.93%
Cap Rate
1.36
DSCR
$2,447
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,447 income − $2,224 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,447
Total Expenses
$2,224
Mortgage P&I
36%
$881
Property Taxes
5%
$110
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612