Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.05% first-year return on $54,750 initial cash invested.
11.05%
Cash On Cash
10.58%
Cap Rate
1.7
DSCR
$3,348
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $2,844 expenses = $504 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$2,844
Mortgage P&I
27%
$905
Property Taxes
8%
$271
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837