Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.51% first-year return on $51,348 initial cash invested.
8.51%
Cash On Cash
9.97%
Cap Rate
1.57
DSCR
$2,854
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,854 income − $2,490 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,348
Downpayment
20%
$31,760
Closing costs
1%
$1,588
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,854
Total Expenses
$2,490
Mortgage P&I
30%
$842
Property Taxes
8%
$223
Home Insurance
2%
$55
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714