Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.43% first-year return on $54,645 initial cash invested.
10.43%
Cash On Cash
10.94%
Cap Rate
1.63
DSCR
$3,440
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $2,965 expenses = $475 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,645
Downpayment
20%
$34,900
Closing costs
1%
$1,745
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$2,965
Mortgage P&I
28%
$978
Property Taxes
7%
$244
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860