Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.28% first-year return on $48,450 initial cash invested.
20.28%
Cash On Cash
14.28%
Cap Rate
2.22
DSCR
$3,247
Rent
$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,247 income − $2,428 expenses = $819 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,247
Total Expenses
$2,428
Mortgage P&I
24%
$777
Property Taxes
1%
$41
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812