Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.94% first-year return on $55,590 initial cash invested.
17.94%
Cash On Cash
12.59%
Cap Rate
2.08
DSCR
$3,653
Rent
$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,653 income − $2,822 expenses = $831 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,653
Total Expenses
$2,822
Mortgage P&I
25%
$901
Property Taxes
3%
$105
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913