Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.31% first-year return on $51,390 initial cash invested.
13.31%
Cash On Cash
11.57%
Cap Rate
1.81
DSCR
$2,917
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,917 income − $2,347 expenses = $570 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,917
Total Expenses
$2,347
Mortgage P&I
29%
$846
Property Taxes
2%
$44
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729