Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.07% first-year return on $51,264 initial cash invested.
10.07%
Cash On Cash
10.27%
Cap Rate
1.69
DSCR
$3,034
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $2,604 expenses = $430 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,264
Downpayment
20%
$31,680
Closing costs
1%
$1,584
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$2,604
Mortgage P&I
27%
$804
Property Taxes
9%
$268
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758