Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.12% first-year return on $45,489 initial cash invested.
15.12%
Cash On Cash
12.51%
Cap Rate
2.06
DSCR
$3,198
Rent
$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $2,625 expenses = $573 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
$3,198
Total Expenses
$2,625
Mortgage P&I
21%
$664
Property Taxes
10%
$334
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800