Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.23% first-year return on $53,700 initial cash invested.
5.23%
Cash On Cash
8.72%
Cap Rate
1.37
DSCR
$2,421
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $2,187 expenses = $234 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
$2,421
Total Expenses
$2,187
Mortgage P&I
37%
$905
Property Taxes
2%
$60
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$605