Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.36% first-year return on $51,390 initial cash invested.
3.36%
Cash On Cash
8.12%
Cap Rate
1.3
DSCR
$2,585
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,585 income − $2,441 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,585
Total Expenses
$2,441
Mortgage P&I
32%
$829
Property Taxes
12%
$305
Home Insurance
3%
$67
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646