Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.54% first-year return on $48,996 initial cash invested.
17.54%
Cash On Cash
13.38%
Cap Rate
2.04
DSCR
$3,088
Rent
$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $2,372 expenses = $716 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,996
Downpayment
20%
$29,520
Closing costs
1%
$1,476
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$2,372
Mortgage P&I
26%
$806
Property Taxes
1%
$22
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772