Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.97% first-year return on $54,687 initial cash invested.
15.97%
Cash On Cash
12.53%
Cap Rate
1.91
DSCR
$3,574
Rent
$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,574 income − $2,846 expenses = $728 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
$3,574
Total Expenses
$2,846
Mortgage P&I
27%
$953
Property Taxes
3%
$111
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894