Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.1% first-year return on $53,700 initial cash invested.
14.1%
Cash On Cash
11.63%
Cap Rate
1.92
DSCR
$3,982
Rent
$631
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
6.5%
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
$3,982
Total Expenses
$3,351
Mortgage P&I
22%
$858
Property Taxes
12%
$480
Home Insurance
2%
$60
HOA
1%
$42
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996