Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.54% first-year return on $52,839 initial cash invested.
7.54%
Cash On Cash
9.71%
Cap Rate
1.5
DSCR
$2,928
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $2,596 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,839
Downpayment
20%
$33,180
Closing costs
1%
$1,659
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$2,596
Mortgage P&I
31%
$893
Property Taxes
8%
$232
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732