Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.97% first-year return on $52,293 initial cash invested.
3.97%
Cash On Cash
8.73%
Cap Rate
1.31
DSCR
$2,623
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $2,450 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,293
Downpayment
20%
$32,660
Closing costs
1%
$1,633
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,623
Total Expenses
$2,450
Mortgage P&I
35%
$910
Property Taxes
9%
$228
Home Insurance
2%
$53
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656