Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.64% first-year return on $49,500 initial cash invested.
14.64%
Cash On Cash
12.09%
Cap Rate
1.91
DSCR
$2,929
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,929 income − $2,325 expenses = $604 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,929
Total Expenses
$2,325
Mortgage P&I
27%
$790
Property Taxes
3%
$78
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732