Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.67% first-year return on $55,800 initial cash invested.
20.67%
Cash On Cash
13.74%
Cap Rate
2.21
DSCR
$4,184
Rent
$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,184 income − $3,223 expenses = $961 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$4,184
Total Expenses
$3,223
Mortgage P&I
22%
$933
Property Taxes
5%
$219
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046