Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.36% first-year return on $47,211 initial cash invested.
14.36%
Cash On Cash
11.91%
Cap Rate
1.99
DSCR
$3,044
Rent
$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $2,479 expenses = $565 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,211
Downpayment
20%
$27,820
Closing costs
1%
$1,391
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$2,479
Mortgage P&I
23%
$693
Property Taxes
9%
$286
Home Insurance
1%
$38
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761