Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.06% first-year return on $49,290 initial cash invested.
18.06%
Cash On Cash
13.74%
Cap Rate
2.08
DSCR
$3,571
Rent
$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,571 income − $2,829 expenses = $742 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,571
Total Expenses
$2,829
Mortgage P&I
23%
$821
Property Taxes
5%
$171
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893