Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.39% first-year return on $47,232 initial cash invested.
19.39%
Cash On Cash
14.11%
Cap Rate
2.29
DSCR
$4,006
Rent
$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $3,243 expenses = $763 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,232
Downpayment
20%
$27,840
Closing costs
1%
$1,392
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$4,006
Total Expenses
$3,243
Mortgage P&I
18%
$714
Property Taxes
11%
$422
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002