Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.79% first-year return on $45,279 initial cash invested.
11.79%
Cash On Cash
11.45%
Cap Rate
1.78
DSCR
$2,437
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,437 income − $1,992 expenses = $445 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,437
Total Expenses
$1,992
Mortgage P&I
29%
$697
Property Taxes
3%
$80
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609