Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 24.54% first-year return on $44,397 initial cash invested.
24.54%
Cash On Cash
15.61%
Cap Rate
2.71
DSCR
$3,100
Rent
$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $2,192 expenses = $908 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
$3,100
Total Expenses
$2,192
Mortgage P&I
19%
$603
Property Taxes
2%
$49
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775