Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.89% first-year return on $54,729 initial cash invested.
14.89%
Cash On Cash
12.04%
Cap Rate
1.89
DSCR
$3,669
Rent
$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,669 income − $2,990 expenses = $679 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,669
Total Expenses
$2,990
Mortgage P&I
25%
$929
Property Taxes
7%
$239
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$917