Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.68% first-year return on $53,343 initial cash invested.
26.68%
Cash On Cash
16.32%
Cap Rate
2.51
DSCR
$4,745
Rent
$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,745 income − $3,559 expenses = $1,186 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,343
Downpayment
20%
$33,660
Closing costs
1%
$1,683
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$4,745
Total Expenses
$3,559
Mortgage P&I
19%
$913
Property Taxes
6%
$305
Home Insurance
1%
$63
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186