Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.63% first-year return on $53,910 initial cash invested.
2.63%
Cash On Cash
7.87%
Cap Rate
1.23
DSCR
$2,298
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $2,180 expenses = $118 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
$2,298
Total Expenses
$2,180
Mortgage P&I
40%
$911
Property Taxes
4%
$82
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574