Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.72% first-year return on $44,550 initial cash invested.
10.72%
Cash On Cash
10.63%
Cap Rate
1.64
DSCR
$3,420
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $3,022 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$3,420
Total Expenses
$3,022
Mortgage P&I
25%
$838
Property Taxes
10%
$348
Home Insurance
2%
$54
HOA
4%
$140
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855