Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.27% first-year return on $54,225 initial cash invested.
10.27%
Cash On Cash
10.41%
Cap Rate
1.64
DSCR
$2,999
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,999 income − $2,535 expenses = $464 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,225
Downpayment
20%
$34,500
Closing costs
1%
$1,725
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,999
Total Expenses
$2,535
Mortgage P&I
30%
$912
Property Taxes
4%
$122
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750