Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.42% first-year return on $53,763 initial cash invested.
0.42%
Cash On Cash
7.14%
Cap Rate
1.12
DSCR
$2,301
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $2,282 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,763
Downpayment
20%
$34,060
Closing costs
1%
$1,703
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,301
Total Expenses
$2,282
Mortgage P&I
39%
$902
Property Taxes
9%
$196
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575