Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.34% first-year return on $44,439 initial cash invested.
11.34%
Cash On Cash
11.11%
Cap Rate
1.78
DSCR
$2,308
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $1,888 expenses = $420 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,439
Downpayment
20%
$25,180
Closing costs
1%
$1,259
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,308
Total Expenses
$1,888
Mortgage P&I
28%
$654
Property Taxes
4%
$82
Home Insurance
2%
$45
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577