Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.5% first-year return on $63,390 initial cash invested.
14.5%
Cash On Cash
12.65%
Cap Rate
2.2
DSCR
$3,699
Rent
$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $2,933 expenses = $766 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
19%
$30,000
Cashflow
Total Income
$3,699
Total Expenses
$2,933
Mortgage P&I
21%
$762
Property Taxes
9%
$339
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$925