Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.33% first-year return on $49,752 initial cash invested.
14.33%
Cash On Cash
12.1%
Cap Rate
1.89
DSCR
$3,101
Rent
$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,101 income − $2,507 expenses = $594 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,752
Downpayment
20%
$30,240
Closing costs
1%
$1,512
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,101
Total Expenses
$2,507
Mortgage P&I
26%
$807
Property Taxes
5%
$165
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775