Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.23% first-year return on $51,348 initial cash invested.
3.23%
Cash On Cash
8.38%
Cap Rate
1.26
DSCR
$2,208
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $2,070 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,348
Downpayment
20%
$31,760
Closing costs
1%
$1,588
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$2,070
Mortgage P&I
40%
$883
Property Taxes
3%
$72
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552