Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20% first-year return on $47,400 initial cash invested.
20%
Cash On Cash
14.35%
Cap Rate
2.25
DSCR
$3,519
Rent
$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $2,729 expenses = $790 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,519
Total Expenses
$2,729
Mortgage P&I
21%
$743
Property Taxes
7%
$247
Home Insurance
1%
$49
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880