Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 47.75% first-year return on $147k initial cash invested.
47.75%
Cash On Cash
18.82%
Cap Rate
3.17
DSCR
$18,618
Rent
$5,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$18,618 income − $12,764 expenses = $5,854 cash flow
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,148
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$18,618
Total Expenses
$12,764
Mortgage P&I
16%
$3,043
Property Taxes
3%
$556
Home Insurance
1%
$228
HOA
0%
$0
Property Management
15%
$2,793
CapEx
4%
$745
Vacancy
0%
$0
Maintenance
4%
$745
Other
25%
$4,654