Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.17% first-year return on $53,007 initial cash invested.
2.17%
Cash On Cash
7.85%
Cap Rate
1.22
DSCR
$2,510
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $2,414 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,007
Downpayment
20%
$33,340
Closing costs
1%
$1,667
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$2,414
Mortgage P&I
36%
$894
Property Taxes
10%
$256
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628