Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.72% first-year return on $49,500 initial cash invested.
13.72%
Cash On Cash
11.45%
Cap Rate
1.91
DSCR
$2,879
Rent
$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,879
Total Expenses
$2,313
Mortgage P&I
26%
$750
Property Taxes
3%
$94
Home Insurance
2%
$52
HOA
1%
$35
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720