Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.33% first-year return on $51,159 initial cash invested.
0.33%
Cash On Cash
7.18%
Cap Rate
1.13
DSCR
$2,419
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,419 income − $2,405 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,159
Downpayment
20%
$31,580
Closing costs
1%
$1,579
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,419
Total Expenses
$2,405
Mortgage P&I
34%
$834
Property Taxes
15%
$357
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$605