Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.07% first-year return on $49,920 initial cash invested.
22.07%
Cash On Cash
14.86%
Cap Rate
2.32
DSCR
$3,796
Rent
$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,796 income − $2,878 expenses = $918 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
$3,796
Total Expenses
$2,878
Mortgage P&I
21%
$812
Property Taxes
5%
$181
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949