Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.8% first-year return on $53,994 initial cash invested.
6.8%
Cash On Cash
9.35%
Cap Rate
1.46
DSCR
$2,891
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,891 income − $2,585 expenses = $306 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,994
Downpayment
20%
$34,280
Closing costs
1%
$1,714
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,891
Total Expenses
$2,585
Mortgage P&I
32%
$914
Property Taxes
7%
$212
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723