Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.79% first-year return on $52,713 initial cash invested.
8.79%
Cash On Cash
10.13%
Cap Rate
1.57
DSCR
$2,995
Rent
$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,995 income − $2,609 expenses = $386 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,713
Downpayment
20%
$33,060
Closing costs
1%
$1,653
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,995
Total Expenses
$2,609
Mortgage P&I
30%
$890
Property Taxes
7%
$222
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749