Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.24% first-year return on $53,700 initial cash invested.
11.24%
Cash On Cash
10.83%
Cap Rate
1.7
DSCR
$3,157
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,157 income − $2,654 expenses = $503 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,157
Total Expenses
$2,654
Mortgage P&I
29%
$905
Property Taxes
6%
$174
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789