Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.86% first-year return on $49,500 initial cash invested.
10.86%
Cash On Cash
10.67%
Cap Rate
1.71
DSCR
$2,690
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $2,242 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$2,242
Mortgage P&I
29%
$778
Property Taxes
4%
$120
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672