Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.63% first-year return on $51,600 initial cash invested.
9.63%
Cash On Cash
10.42%
Cap Rate
1.59
DSCR
$2,587
Rent
$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,587 income − $2,173 expenses = $414 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,587
Total Expenses
$2,173
Mortgage P&I
34%
$873
Property Taxes
0%
$3
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$647