Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.72% first-year return on $54,750 initial cash invested.
10.72%
Cash On Cash
10.61%
Cap Rate
1.66
DSCR
$3,119
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,119 income − $2,630 expenses = $489 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,119
Total Expenses
$2,630
Mortgage P&I
30%
$934
Property Taxes
4%
$137
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780