Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.18% first-year return on $50,466 initial cash invested.
10.18%
Cash On Cash
10.22%
Cap Rate
1.7
DSCR
$2,847
Rent
$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $2,419 expenses = $428 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,466
Downpayment
20%
$30,920
Closing costs
1%
$1,546
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,847
Total Expenses
$2,419
Mortgage P&I
27%
$775
Property Taxes
6%
$175
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712