Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.65% first-year return on $52,062 initial cash invested.
5.65%
Cash On Cash
8.91%
Cap Rate
1.39
DSCR
$2,385
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $2,140 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,062
Downpayment
20%
$32,440
Closing costs
1%
$1,622
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,385
Total Expenses
$2,140
Mortgage P&I
36%
$864
Property Taxes
3%
$66
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596