Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.99% first-year return on $51,348 initial cash invested.
7.99%
Cash On Cash
9.79%
Cap Rate
1.54
DSCR
$2,811
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $2,469 expenses = $342 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
$2,811
Total Expenses
$2,469
Mortgage P&I
30%
$842
Property Taxes
8%
$223
Home Insurance
2%
$55
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703