Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.24% first-year return on $53,679 initial cash invested.
6.24%
Cash On Cash
9.05%
Cap Rate
1.43
DSCR
$2,680
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $2,401 expenses = $279 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,680
Total Expenses
$2,401
Mortgage P&I
33%
$895
Property Taxes
6%
$160
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670