Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.9% first-year return on $49,920 initial cash invested.
11.9%
Cash On Cash
11.26%
Cap Rate
1.76
DSCR
$2,982
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $2,487 expenses = $495 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,920
Downpayment
20%
$30,400
Closing costs
1%
$1,520
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$2,487
Mortgage P&I
27%
$812
Property Taxes
6%
$181
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746