Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.89% first-year return on $49,500 initial cash invested.
13.89%
Cash On Cash
11.82%
Cap Rate
1.87
DSCR
$2,872
Rent
$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $2,299 expenses = $573 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
$2,872
Total Expenses
$2,299
Mortgage P&I
28%
$790
Property Taxes
3%
$78
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718