Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.67% first-year return on $42,450 initial cash invested.
14.67%
Cash On Cash
11.59%
Cap Rate
1.82
DSCR
$2,749
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,749 income − $2,230 expenses = $519 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
$2,749
Total Expenses
$2,230
Mortgage P&I
28%
$771
Property Taxes
3%
$89
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687