Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.28% first-year return on $51,831 initial cash invested.
5.28%
Cash On Cash
8.64%
Cap Rate
1.38
DSCR
$2,307
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $2,079 expenses = $228 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,831
Downpayment
20%
$32,220
Closing costs
1%
$1,611
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,307
Total Expenses
$2,079
Mortgage P&I
36%
$840
Property Taxes
2%
$53
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577