Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.03% first-year return on $53,868 initial cash invested.
5.03%
Cash On Cash
9.04%
Cap Rate
1.35
DSCR
$2,740
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $2,514 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,868
Downpayment
20%
$34,160
Closing costs
1%
$1,708
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,740
Total Expenses
$2,514
Mortgage P&I
35%
$950
Property Taxes
7%
$188
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685