Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.85% first-year return on $51,390 initial cash invested.
9.85%
Cash On Cash
10.48%
Cap Rate
1.61
DSCR
$2,627
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,627 income − $2,205 expenses = $422 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,627
Total Expenses
$2,205
Mortgage P&I
33%
$862
Property Taxes
1%
$26
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657