Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.05% first-year return on $53,679 initial cash invested.
5.05%
Cash On Cash
8.75%
Cap Rate
1.35
DSCR
$2,431
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,431 income − $2,205 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,431
Total Expenses
$2,205
Mortgage P&I
38%
$916
Property Taxes
3%
$62
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608