Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 29.73% first-year return on $73,500 initial cash invested.
29.73%
Cash On Cash
22.86%
Cap Rate
3.51
DSCR
$5,554
Rent
$1,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,554 income − $3,733 expenses = $1,821 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
28%
$42,000
Cashflow
Total Income
$5,554
Total Expenses
$3,733
Mortgage P&I
15%
$814
Property Taxes
4%
$202
Home Insurance
1%
$52
HOA
0%
$0
Property Management
15%
$833
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,388