Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.8% first-year return on $52,524 initial cash invested.
9.8%
Cash On Cash
10.44%
Cap Rate
1.61
DSCR
$2,875
Rent
$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,875 income − $2,446 expenses = $429 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,524
Downpayment
20%
$32,880
Closing costs
1%
$1,644
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,875
Total Expenses
$2,446
Mortgage P&I
31%
$886
Property Taxes
4%
$122
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719