Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.69% first-year return on $44,250 initial cash invested.
13.69%
Cash On Cash
11.8%
Cap Rate
1.97
DSCR
$2,491
Rent
$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,491 income − $1,986 expenses = $505 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,491
Total Expenses
$1,986
Mortgage P&I
25%
$624
Property Taxes
5%
$121
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623