Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.31% first-year return on $51,579 initial cash invested.
12.31%
Cash On Cash
11.6%
Cap Rate
1.72
DSCR
$2,989
Rent
$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,989 income − $2,460 expenses = $529 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,989
Total Expenses
$2,460
Mortgage P&I
30%
$897
Property Taxes
2%
$72
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747