Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.22% first-year return on $50,382 initial cash invested.
15.22%
Cash On Cash
12.11%
Cap Rate
1.99
DSCR
$3,352
Rent
$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,352 income − $2,713 expenses = $639 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,382
Downpayment
20%
$30,840
Closing costs
1%
$1,542
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$2,713
Mortgage P&I
23%
$783
Property Taxes
8%
$279
Home Insurance
1%
$42
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838