Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.06% first-year return on $48,618 initial cash invested.
15.06%
Cash On Cash
12.06%
Cap Rate
1.98
DSCR
$2,873
Rent
$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,873 income − $2,263 expenses = $610 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,873
Total Expenses
$2,263
Mortgage P&I
26%
$740
Property Taxes
3%
$99
Home Insurance
2%
$45
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718