Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.09% first-year return on $51,390 initial cash invested.
5.09%
Cash On Cash
8.72%
Cap Rate
1.39
DSCR
$2,728
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $2,510 expenses = $218 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
$2,728
Total Expenses
$2,510
Mortgage P&I
30%
$829
Property Taxes
11%
$305
Home Insurance
2%
$67
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682