Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.22% first-year return on $44,397 initial cash invested.
15.22%
Cash On Cash
12.06%
Cap Rate
2.09
DSCR
$2,434
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $1,871 expenses = $563 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,397
Downpayment
20%
$25,140
Closing costs
1%
$1,257
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,434
Total Expenses
$1,871
Mortgage P&I
25%
$603
Property Taxes
2%
$49
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608