Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.24% first-year return on $51,915 initial cash invested.
3.24%
Cash On Cash
8.27%
Cap Rate
1.26
DSCR
$2,288
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $2,148 expenses = $140 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
$2,288
Total Expenses
$2,148
Mortgage P&I
39%
$881
Property Taxes
5%
$110
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572