Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.61% first-year return on $56,094 initial cash invested.
10.61%
Cash On Cash
10.4%
Cap Rate
1.67
DSCR
$3,384
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $2,888 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,094
Downpayment
20%
$36,280
Closing costs
1%
$1,814
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$2,888
Mortgage P&I
28%
$941
Property Taxes
8%
$258
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846