Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.45% first-year return on $53,700 initial cash invested.
12.45%
Cash On Cash
11.24%
Cap Rate
1.76
DSCR
$3,260
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $2,703 expenses = $557 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
$3,260
Total Expenses
$2,703
Mortgage P&I
28%
$905
Property Taxes
5%
$174
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815