Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.8% first-year return on $49,500 initial cash invested.
20.8%
Cash On Cash
14.46%
Cap Rate
2.26
DSCR
$3,753
Rent
$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $2,895 expenses = $858 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$2,895
Mortgage P&I
21%
$800
Property Taxes
6%
$242
Home Insurance
1%
$52
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938