Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.1% first-year return on $53,700 initial cash invested.
6.1%
Cash On Cash
9.02%
Cap Rate
1.42
DSCR
$2,675
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,675 income − $2,402 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,675
Total Expenses
$2,402
Mortgage P&I
34%
$898
Property Taxes
6%
$160
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669