Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.4% first-year return on $52,923 initial cash invested.
5.4%
Cash On Cash
8.51%
Cap Rate
1.39
DSCR
$2,273
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $2,035 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,923
Downpayment
20%
$33,260
Closing costs
1%
$1,663
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,273
Total Expenses
$2,035
Mortgage P&I
37%
$851
Property Taxes
2%
$37
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568