Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.76% first-year return on $46,161 initial cash invested.
12.76%
Cash On Cash
11.87%
Cap Rate
1.85
DSCR
$2,981
Rent
$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,981 income − $2,490 expenses = $491 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,161
Downpayment
20%
$26,820
Closing costs
1%
$1,341
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,981
Total Expenses
$2,490
Mortgage P&I
24%
$716
Property Taxes
9%
$283
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745