Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.39% first-year return on $47,400 initial cash invested.
11.39%
Cash On Cash
10.79%
Cap Rate
1.81
DSCR
$2,874
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $2,424 expenses = $450 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$2,424
Mortgage P&I
24%
$694
Property Taxes
11%
$302
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718