Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.3% first-year return on $52,797 initial cash invested.
3.3%
Cash On Cash
8.27%
Cap Rate
1.29
DSCR
$2,733
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $2,588 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,797
Downpayment
20%
$33,140
Closing costs
1%
$1,657
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,733
Total Expenses
$2,588
Mortgage P&I
32%
$888
Property Taxes
12%
$326
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$683