Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.97% first-year return on $52,650 initial cash invested.
5.97%
Cash On Cash
8.67%
Cap Rate
1.44
DSCR
$2,507
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,507 income − $2,245 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,507
Total Expenses
$2,245
Mortgage P&I
33%
$830
Property Taxes
6%
$154
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627