Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.96% first-year return on $55,821 initial cash invested.
12.96%
Cash On Cash
11.23%
Cap Rate
1.77
DSCR
$3,290
Rent
$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $2,687 expenses = $603 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,821
Downpayment
20%
$36,020
Closing costs
1%
$1,801
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$2,687
Mortgage P&I
29%
$951
Property Taxes
3%
$91
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822