Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.89% first-year return on $53,553 initial cash invested.
5.89%
Cash On Cash
9.12%
Cap Rate
1.41
DSCR
$2,855
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,855 income − $2,592 expenses = $263 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,553
Downpayment
20%
$33,860
Closing costs
1%
$1,693
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,855
Total Expenses
$2,592
Mortgage P&I
32%
$910
Property Taxes
9%
$249
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714