Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.31% first-year return on $53,469 initial cash invested.
9.31%
Cash On Cash
9.91%
Cap Rate
1.63
DSCR
$3,047
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,047 income − $2,632 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,047
Total Expenses
$2,632
Mortgage P&I
28%
$858
Property Taxes
9%
$285
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762