Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.55% first-year return on $52,734 initial cash invested.
3.55%
Cash On Cash
8.28%
Cap Rate
1.3
DSCR
$2,688
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,532 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,734
Downpayment
20%
$33,080
Closing costs
1%
$1,654
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,688
Total Expenses
$2,532
Mortgage P&I
33%
$877
Property Taxes
11%
$304
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672