Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.61% first-year return on $51,537 initial cash invested.
4.61%
Cash On Cash
8.64%
Cap Rate
1.35
DSCR
$2,454
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $2,256 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,537
Downpayment
20%
$31,940
Closing costs
1%
$1,597
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,454
Total Expenses
$2,256
Mortgage P&I
35%
$854
Property Taxes
7%
$172
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614