Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 32.21% first-year return on $54,687 initial cash invested.
32.21%
Cash On Cash
18%
Cap Rate
2.75
DSCR
$4,998
Rent
$1,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,998 income − $3,530 expenses = $1,468 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,687
Downpayment
20%
$34,940
Closing costs
1%
$1,747
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$4,998
Total Expenses
$3,530
Mortgage P&I
19%
$953
Property Taxes
2%
$111
Home Insurance
1%
$66
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250