Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.61% first-year return on $53,658 initial cash invested.
1.61%
Cash On Cash
7.47%
Cap Rate
1.19
DSCR
$2,459
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,459 income − $2,387 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,658
Downpayment
20%
$33,960
Closing costs
1%
$1,698
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,459
Total Expenses
$2,387
Mortgage P&I
36%
$887
Property Taxes
9%
$220
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615