Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 34.6% first-year return on $51,579 initial cash invested.
34.6%
Cash On Cash
19.29%
Cap Rate
2.91
DSCR
$4,990
Rent
$1,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,990 income − $3,503 expenses = $1,487 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$4,990
Total Expenses
$3,503
Mortgage P&I
18%
$884
Property Taxes
2%
$107
Home Insurance
1%
$56
HOA
1%
$60
Property Management
15%
$748
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,248