Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.09% first-year return on $48,618 initial cash invested.
12.09%
Cash On Cash
11.4%
Cap Rate
1.78
DSCR
$2,869
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,869 income − $2,379 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,618
Downpayment
20%
$29,160
Closing costs
1%
$1,458
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,869
Total Expenses
$2,379
Mortgage P&I
27%
$780
Property Taxes
5%
$152
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717