Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 30.11% first-year return on $52,650 initial cash invested.
30.11%
Cash On Cash
17%
Cap Rate
2.81
DSCR
$4,568
Rent
$1,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,568 income − $3,247 expenses = $1,321 cash flow
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
$4,568
Total Expenses
$3,247
Mortgage P&I
18%
$833
Property Taxes
4%
$163
Home Insurance
1%
$58
HOA
0%
$0
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142