Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.99% first-year return on $52,839 initial cash invested.
14.99%
Cash On Cash
12.26%
Cap Rate
1.9
DSCR
$3,559
Rent
$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,559 income − $2,899 expenses = $660 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,839
Downpayment
20%
$33,180
Closing costs
1%
$1,659
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,559
Total Expenses
$2,899
Mortgage P&I
25%
$893
Property Taxes
7%
$232
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890