Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.68% first-year return on $53,279 initial cash invested.
7.68%
Cash On Cash
9.67%
Cap Rate
1.51
DSCR
$2,964
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,964 income − $2,623 expenses = $341 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,279
Downpayment
20%
$33,599
Closing costs
1%
$1,680
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,964
Total Expenses
$2,623
Mortgage P&I
30%
$894
Property Taxes
8%
$246
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741