Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.3% first-year return on $52,650 initial cash invested.
18.3%
Cash On Cash
13.39%
Cap Rate
2.06
DSCR
$3,638
Rent
$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $2,835 expenses = $803 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$2,835
Mortgage P&I
25%
$892
Property Taxes
4%
$137
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910