Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.48% first-year return on $46,440 initial cash invested.
2.48%
Cash On Cash
7.84%
Cap Rate
1.21
DSCR
$2,297
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,297 income − $2,201 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,440
Downpayment
20%
$32,800
Closing costs
1%
$1,640
Rehab
0%
$0
Furnishing
7%
$12,000
Cashflow
Total Income
$2,297
Total Expenses
$2,201
Mortgage P&I
38%
$884
Property Taxes
7%
$157
Home Insurance
2%
$57
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574