Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.42% first-year return on $56,115 initial cash invested.
11.42%
Cash On Cash
11.03%
Cap Rate
1.68
DSCR
$3,573
Rent
$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,573 income − $3,039 expenses = $534 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,115
Downpayment
20%
$36,300
Closing costs
1%
$1,815
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$3,039
Mortgage P&I
28%
$991
Property Taxes
7%
$267
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893