Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.44% first-year return on $51,390 initial cash invested.
6.44%
Cash On Cash
9.21%
Cap Rate
1.44
DSCR
$2,422
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $2,146 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,422
Total Expenses
$2,146
Mortgage P&I
35%
$847
Property Taxes
3%
$80
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606