Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.32% first-year return on $51,936 initial cash invested.
0.32%
Cash On Cash
6.85%
Cap Rate
1.12
DSCR
$2,194
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $2,180 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,936
Downpayment
20%
$32,320
Closing costs
1%
$1,616
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,194
Total Expenses
$2,180
Mortgage P&I
37%
$821
Property Taxes
11%
$252
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548