Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.94% first-year return on $51,495 initial cash invested.
5.94%
Cash On Cash
9.35%
Cap Rate
1.39
DSCR
$2,403
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $2,148 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,495
Downpayment
20%
$31,900
Closing costs
1%
$1,595
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$2,148
Mortgage P&I
37%
$892
Property Taxes
2%
$45
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601