Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.98% first-year return on $45,279 initial cash invested.
11.98%
Cash On Cash
11.52%
Cap Rate
1.79
DSCR
$2,452
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,000 expenses = $452 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
$2,452
Total Expenses
$2,000
Mortgage P&I
28%
$697
Property Taxes
3%
$80
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613