Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.12% first-year return on $53,238 initial cash invested.
15.12%
Cash On Cash
12.34%
Cap Rate
1.88
DSCR
$3,399
Rent
$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,399 income − $2,728 expenses = $671 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,238
Downpayment
20%
$33,560
Closing costs
1%
$1,678
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,399
Total Expenses
$2,728
Mortgage P&I
27%
$919
Property Taxes
3%
$117
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850