This property could be a profitable Airbnb investment with a projected 29.57% first-year return on $64,599 initial cash invested.
29.57%
Cash On Cash
16.37%
Cap Rate
2.5
DSCR
$5,646
Rent
$1,592
Cashflow
Cash Flow
$5,646 income − $4,054 expenses = $1,592 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$5,646
Total Expenses
$4,054
Mortgage P&I
21%
$1,209
Property Taxes
1%
$55
Home Insurance
1%
$79
HOA
0%
$0
Property Management
15%
$847
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,412
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Uptown Merchant | $5,052 | $173 | 2 | 2 | 0.11 mi |
Quiet and Quaint | $2,657 | $91 | 2 | 1 | 0.24 mi |
Merchant House· Abilene · Long-Term Stay Discounts | $4,468 | $153 | 2 | 1 | 0.34 mi |
Projection Charts
Investment Value YoY