Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.89% first-year return on $49,479 initial cash invested.
10.89%
Cash On Cash
10.52%
Cap Rate
1.74
DSCR
$2,725
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,725 income − $2,276 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,725
Total Expenses
$2,276
Mortgage P&I
28%
$756
Property Taxes
3%
$90
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681