Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.39% first-year return on $51,936 initial cash invested.
1.39%
Cash On Cash
7.22%
Cap Rate
1.18
DSCR
$2,281
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,281 income − $2,221 expenses = $60 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
$2,281
Total Expenses
$2,221
Mortgage P&I
36%
$821
Property Taxes
11%
$252
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570