Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.65% first-year return on $54,750 initial cash invested.
13.65%
Cash On Cash
11.4%
Cap Rate
1.85
DSCR
$3,501
Rent
$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $2,878 expenses = $623 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,501
Total Expenses
$2,878
Mortgage P&I
26%
$899
Property Taxes
7%
$238
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875