Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.78% first-year return on $52,545 initial cash invested.
0.78%
Cash On Cash
7.03%
Cap Rate
1.14
DSCR
$2,173
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $2,139 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,545
Downpayment
20%
$32,900
Closing costs
1%
$1,645
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,173
Total Expenses
$2,139
Mortgage P&I
39%
$843
Property Taxes
7%
$151
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543