Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.78% first-year return on $53,700 initial cash invested.
4.78%
Cash On Cash
8.6%
Cap Rate
1.34
DSCR
$2,333
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,333 income − $2,119 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,333
Total Expenses
$2,119
Mortgage P&I
39%
$912
Property Taxes
1%
$28
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583