Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.32% first-year return on $50,193 initial cash invested.
13.32%
Cash On Cash
11.73%
Cap Rate
1.84
DSCR
$3,172
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,172 income − $2,615 expenses = $557 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,193
Downpayment
20%
$30,660
Closing costs
1%
$1,533
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,172
Total Expenses
$2,615
Mortgage P&I
26%
$815
Property Taxes
6%
$194
Home Insurance
2%
$54
HOA
1%
$29
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793