Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 48.76% first-year return on $34,651 initial cash invested.
48.76%
Cash On Cash
17.79%
Cap Rate
2.88
DSCR
$4,689
Rent
$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $3,281 expenses = $1,408 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,651
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,689
Total Expenses
$3,281
Mortgage P&I
18%
$850
Property Taxes
3%
$122
Home Insurance
1%
$58
HOA
0%
$0
Property Management
15%
$703
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,172