Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.23% first-year return on $51,075 initial cash invested.
0.23%
Cash On Cash
6.96%
Cap Rate
1.1
DSCR
$1,756
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,756 income − $1,746 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,075
Downpayment
20%
$31,500
Closing costs
1%
$1,575
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,756
Total Expenses
$1,746
Mortgage P&I
47%
$833
Property Taxes
1%
$16
Home Insurance
3%
$55
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$439