Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.7% first-year return on $46,770 initial cash invested.
12.7%
Cash On Cash
11.82%
Cap Rate
1.83
DSCR
$2,962
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $2,467 expenses = $495 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
$2,962
Total Expenses
$2,467
Mortgage P&I
25%
$737
Property Taxes
8%
$250
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740