Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.58% first-year return on $52,650 initial cash invested.
12.58%
Cash On Cash
11%
Cap Rate
1.79
DSCR
$2,852
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $2,300 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,852
Total Expenses
$2,300
Mortgage P&I
30%
$846
Property Taxes
1%
$27
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713