Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.09% first-year return on $51,600 initial cash invested.
1.09%
Cash On Cash
7.64%
Cap Rate
1.15
DSCR
$2,167
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,167 income − $2,120 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,167
Total Expenses
$2,120
Mortgage P&I
41%
$884
Property Taxes
6%
$139
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542