Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.94% first-year return on $52,356 initial cash invested.
5.94%
Cash On Cash
9.05%
Cap Rate
1.4
DSCR
$2,402
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,143 expenses = $259 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,356
Downpayment
20%
$32,720
Closing costs
1%
$1,636
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$2,143
Mortgage P&I
37%
$879
Property Taxes
2%
$54
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600