Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.75% first-year return on $46,770 initial cash invested.
12.75%
Cash On Cash
11.85%
Cap Rate
1.84
DSCR
$2,969
Rent
$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,969 income − $2,472 expenses = $497 cash flow
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,770
Downpayment
20%
$27,400
Closing costs
1%
$1,370
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,969
Total Expenses
$2,472
Mortgage P&I
25%
$737
Property Taxes
8%
$250
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742