Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.39% first-year return on $49,290 initial cash invested.
14.39%
Cash On Cash
12.16%
Cap Rate
1.92
DSCR
$3,272
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $2,681 expenses = $591 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$2,681
Mortgage P&I
24%
$788
Property Taxes
8%
$257
Home Insurance
2%
$52
HOA
0%
$13
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818