Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.16% first-year return on $42,450 initial cash invested.
14.16%
Cash On Cash
11.43%
Cap Rate
1.79
DSCR
$2,716
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $2,215 expenses = $501 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$2,716
Total Expenses
$2,215
Mortgage P&I
28%
$771
Property Taxes
3%
$89
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679