Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.53% first-year return on $53,679 initial cash invested.
2.53%
Cash On Cash
7.92%
Cap Rate
1.23
DSCR
$2,331
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,218 expenses = $113 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,331
Total Expenses
$2,218
Mortgage P&I
39%
$915
Property Taxes
5%
$124
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583