Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.14% first-year return on $52,734 initial cash invested.
4.14%
Cash On Cash
8.48%
Cap Rate
1.33
DSCR
$2,738
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $2,556 expenses = $182 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
$2,738
Total Expenses
$2,556
Mortgage P&I
32%
$877
Property Taxes
11%
$304
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$684