Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.51% first-year return on $52,734 initial cash invested.
7.51%
Cash On Cash
9.64%
Cap Rate
1.48
DSCR
$2,522
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $2,192 expenses = $330 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
$2,522
Total Expenses
$2,192
Mortgage P&I
36%
$898
Property Taxes
1%
$24
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630