Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.33% first-year return on $49,500 initial cash invested.
22.33%
Cash On Cash
15.17%
Cap Rate
2.27
DSCR
$3,531
Rent
$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $2,610 expenses = $921 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$2,610
Mortgage P&I
24%
$834
Property Taxes
1%
$29
Home Insurance
1%
$52
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883