Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.79% first-year return on $52,062 initial cash invested.
5.79%
Cash On Cash
8.96%
Cap Rate
1.4
DSCR
$2,399
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $2,148 expenses = $251 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
$2,399
Total Expenses
$2,148
Mortgage P&I
36%
$864
Property Taxes
3%
$66
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600