Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.07% first-year return on $45,489 initial cash invested.
17.07%
Cash On Cash
13.25%
Cap Rate
2.18
DSCR
$3,340
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $2,693 expenses = $647 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,489
Downpayment
20%
$26,180
Closing costs
1%
$1,309
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$2,693
Mortgage P&I
20%
$664
Property Taxes
10%
$334
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835