Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.49% first-year return on $52,650 initial cash invested.
13.49%
Cash On Cash
11.4%
Cap Rate
1.85
DSCR
$3,252
Rent
$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $2,660 expenses = $592 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,252
Total Expenses
$2,660
Mortgage P&I
26%
$845
Property Taxes
6%
$196
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813