Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.67% first-year return on $55,989 initial cash invested.
21.67%
Cash On Cash
13.86%
Cap Rate
2.28
DSCR
$4,094
Rent
$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,094 income − $3,083 expenses = $1,011 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,989
Downpayment
20%
$36,180
Closing costs
1%
$1,809
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$4,094
Total Expenses
$3,083
Mortgage P&I
22%
$915
Property Taxes
2%
$74
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024