Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.85% first-year return on $51,894 initial cash invested.
17.85%
Cash On Cash
13.46%
Cap Rate
2.02
DSCR
$3,572
Rent
$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,572 income − $2,800 expenses = $772 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,894
Downpayment
20%
$32,280
Closing costs
1%
$1,614
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,572
Total Expenses
$2,800
Mortgage P&I
25%
$895
Property Taxes
4%
$125
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893