Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.7% first-year return on $52,629 initial cash invested.
11.7%
Cash On Cash
11.11%
Cap Rate
1.72
DSCR
$3,183
Rent
$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $2,670 expenses = $513 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,183
Total Expenses
$2,670
Mortgage P&I
28%
$887
Property Taxes
6%
$198
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796