Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.52% first-year return on $49,836 initial cash invested.
10.52%
Cash On Cash
10.92%
Cap Rate
1.66
DSCR
$2,749
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,749 income − $2,312 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,836
Downpayment
20%
$30,320
Closing costs
1%
$1,516
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,749
Total Expenses
$2,312
Mortgage P&I
30%
$832
Property Taxes
4%
$100
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687