Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.5% first-year return on $45,279 initial cash invested.
15.5%
Cash On Cash
12.36%
Cap Rate
2.05
DSCR
$2,485
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,485 income − $1,900 expenses = $585 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,485
Total Expenses
$1,900
Mortgage P&I
26%
$654
Property Taxes
0%
$8
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621