Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.24% first-year return on $55,590 initial cash invested.
21.24%
Cash On Cash
13.7%
Cap Rate
2.27
DSCR
$3,948
Rent
$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $2,964 expenses = $984 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
$3,948
Total Expenses
$2,964
Mortgage P&I
23%
$901
Property Taxes
3%
$105
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987