Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.76% first-year return on $49,479 initial cash invested.
11.76%
Cash On Cash
11.09%
Cap Rate
1.78
DSCR
$3,013
Rent
$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,013 income − $2,528 expenses = $485 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,013
Total Expenses
$2,528
Mortgage P&I
26%
$779
Property Taxes
8%
$250
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$753