Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.36% first-year return on $53,007 initial cash invested.
0.36%
Cash On Cash
7.23%
Cap Rate
1.12
DSCR
$2,356
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $2,340 expenses = $16 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
$2,356
Total Expenses
$2,340
Mortgage P&I
38%
$894
Property Taxes
11%
$256
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589