Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.09% first-year return on $47,400 initial cash invested.
15.09%
Cash On Cash
12.17%
Cap Rate
1.97
DSCR
$2,637
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $2,041 expenses = $596 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,637
Total Expenses
$2,041
Mortgage P&I
27%
$719
Property Taxes
0%
$8
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659