Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.08% first-year return on $54,099 initial cash invested.
15.08%
Cash On Cash
12%
Cap Rate
1.89
DSCR
$3,252
Rent
$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $2,572 expenses = $680 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,099
Downpayment
20%
$34,380
Closing costs
1%
$1,719
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$2,572
Mortgage P&I
28%
$909
Property Taxes
1%
$42
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813