Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.58% first-year return on $52,419 initial cash invested.
13.58%
Cash On Cash
11.41%
Cap Rate
1.83
DSCR
$2,896
Rent
$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $2,303 expenses = $593 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,419
Downpayment
20%
$32,780
Closing costs
1%
$1,639
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$2,303
Mortgage P&I
29%
$850
Property Taxes
0%
$4
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724