Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.72% first-year return on $53,679 initial cash invested.
19.72%
Cash On Cash
13.67%
Cap Rate
2.14
DSCR
$3,749
Rent
$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,749
Total Expenses
$2,867
Mortgage P&I
24%
$903
Property Taxes
3%
$105
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937