Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.4% first-year return on $51,600 initial cash invested.
14.4%
Cash On Cash
12.08%
Cap Rate
1.85
DSCR
$2,982
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $2,363 expenses = $619 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$2,363
Mortgage P&I
29%
$873
Property Taxes
0%
$3
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746