Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.62% first-year return on $52,734 initial cash invested.
8.62%
Cash On Cash
10.03%
Cap Rate
1.54
DSCR
$2,618
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $2,239 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,734
Downpayment
20%
$33,080
Closing costs
1%
$1,654
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,618
Total Expenses
$2,239
Mortgage P&I
34%
$898
Property Taxes
1%
$24
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654