Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 40.55% first-year return on $55,611 initial cash invested.
40.55%
Cash On Cash
20.48%
Cap Rate
3.22
DSCR
$5,696
Rent
$1,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,696 income − $3,817 expenses = $1,879 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,611
Downpayment
20%
$35,820
Closing costs
1%
$1,791
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$5,696
Total Expenses
$3,817
Mortgage P&I
17%
$950
Property Taxes
1%
$70
Home Insurance
1%
$63
HOA
0%
$0
Property Management
15%
$854
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,424