Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.76% first-year return on $53,847 initial cash invested.
10.76%
Cash On Cash
10.59%
Cap Rate
1.67
DSCR
$3,078
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $2,595 expenses = $483 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,847
Downpayment
20%
$34,140
Closing costs
1%
$1,707
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$2,595
Mortgage P&I
29%
$901
Property Taxes
6%
$182
Home Insurance
1%
$34
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770