Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.03% first-year return on $44,313 initial cash invested.
14.03%
Cash On Cash
11.96%
Cap Rate
1.99
DSCR
$2,592
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $2,074 expenses = $518 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,313
Downpayment
20%
$25,060
Closing costs
1%
$1,253
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$2,074
Mortgage P&I
24%
$627
Property Taxes
4%
$109
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648