Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.28% first-year return on $52,419 initial cash invested.
10.28%
Cash On Cash
10.28%
Cap Rate
1.65
DSCR
$2,620
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $2,171 expenses = $449 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
$2,620
Total Expenses
$2,171
Mortgage P&I
32%
$850
Property Taxes
0%
$4
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655