Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.49% first-year return on $53,910 initial cash invested.
3.49%
Cash On Cash
8.16%
Cap Rate
1.28
DSCR
$2,373
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $2,216 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,910
Downpayment
20%
$34,200
Closing costs
1%
$1,710
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,373
Total Expenses
$2,216
Mortgage P&I
38%
$911
Property Taxes
3%
$82
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593