Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.16% first-year return on $53,238 initial cash invested.
5.16%
Cash On Cash
8.94%
Cap Rate
1.36
DSCR
$2,548
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $2,319 expenses = $229 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,238
Downpayment
20%
$33,560
Closing costs
1%
$1,678
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$2,319
Mortgage P&I
36%
$919
Property Taxes
5%
$117
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637