Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.13% first-year return on $55,212 initial cash invested.
13.13%
Cash On Cash
10.8%
Cap Rate
1.84
DSCR
$3,130
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $2,526 expenses = $604 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,212
Downpayment
20%
$35,440
Closing costs
1%
$1,772
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$2,526
Mortgage P&I
28%
$866
Property Taxes
2%
$50
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782