Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.56% first-year return on $44,985 initial cash invested.
12.56%
Cash On Cash
11.75%
Cap Rate
1.82
DSCR
$2,434
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $1,963 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,985
Downpayment
20%
$25,700
Closing costs
1%
$1,285
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,434
Total Expenses
$1,963
Mortgage P&I
28%
$690
Property Taxes
3%
$61
Home Insurance
2%
$45
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608