Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.55% first-year return on $45,300 initial cash invested.
11.55%
Cash On Cash
11.35%
Cap Rate
1.78
DSCR
$2,592
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $2,156 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$2,156
Mortgage P&I
27%
$690
Property Taxes
7%
$175
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648