Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.43% first-year return on $48,387 initial cash invested.
11.43%
Cash On Cash
10.64%
Cap Rate
1.79
DSCR
$2,618
Rent
$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $2,157 expenses = $461 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,387
Downpayment
20%
$28,940
Closing costs
1%
$1,447
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,618
Total Expenses
$2,157
Mortgage P&I
27%
$717
Property Taxes
5%
$134
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654