Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.14% first-year return on $51,600 initial cash invested.
18.14%
Cash On Cash
13.5%
Cap Rate
2.04
DSCR
$3,408
Rent
$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $2,628 expenses = $780 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$2,628
Mortgage P&I
26%
$884
Property Taxes
2%
$53
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852