Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 35.53% first-year return on $52,650 initial cash invested.
35.53%
Cash On Cash
18.86%
Cap Rate
3.11
DSCR
$5,025
Rent
$1,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,025
Total Expenses
$3,466
Mortgage P&I
17%
$833
Property Taxes
3%
$163
Home Insurance
1%
$58
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256