Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.13% first-year return on $53,700 initial cash invested.
19.13%
Cash On Cash
13.67%
Cap Rate
2.09
DSCR
$3,876
Rent
$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $3,020 expenses = $856 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,876
Total Expenses
$3,020
Mortgage P&I
24%
$925
Property Taxes
5%
$175
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969