Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.56% first-year return on $51,579 initial cash invested.
2.56%
Cash On Cash
8.05%
Cap Rate
1.23
DSCR
$2,230
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $2,120 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$2,120
Mortgage P&I
39%
$873
Property Taxes
5%
$121
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558