Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.36% first-year return on $48,996 initial cash invested.
21.36%
Cash On Cash
14.74%
Cap Rate
2.25
DSCR
$3,385
Rent
$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,385 income − $2,513 expenses = $872 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,996
Downpayment
20%
$29,520
Closing costs
1%
$1,476
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,385
Total Expenses
$2,513
Mortgage P&I
24%
$806
Property Taxes
1%
$22
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846