Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.02% first-year return on $51,579 initial cash invested.
4.02%
Cash On Cash
8.5%
Cap Rate
1.3
DSCR
$2,201
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $2,028 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,201
Total Expenses
$2,028
Mortgage P&I
40%
$871
Property Taxes
2%
$45
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550