Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.12% first-year return on $51,285 initial cash invested.
12.12%
Cash On Cash
11.22%
Cap Rate
1.75
DSCR
$2,923
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,923 income − $2,405 expenses = $518 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,285
Downpayment
20%
$31,700
Closing costs
1%
$1,585
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,923
Total Expenses
$2,405
Mortgage P&I
29%
$847
Property Taxes
3%
$99
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731