Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.55% first-year return on $53,679 initial cash invested.
9.55%
Cash On Cash
10.04%
Cap Rate
1.61
DSCR
$2,743
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,743 income − $2,316 expenses = $427 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,743
Total Expenses
$2,316
Mortgage P&I
32%
$885
Property Taxes
2%
$54
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686