Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.51% first-year return on $48,618 initial cash invested.
10.51%
Cash On Cash
10.83%
Cap Rate
1.69
DSCR
$2,746
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $2,320 expenses = $426 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
$2,746
Total Expenses
$2,320
Mortgage P&I
28%
$780
Property Taxes
6%
$152
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686