Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.21% first-year return on $48,429 initial cash invested.
18.21%
Cash On Cash
13.61%
Cap Rate
2.09
DSCR
$3,083
Rent
$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,083 income − $2,348 expenses = $735 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,083
Total Expenses
$2,348
Mortgage P&I
25%
$785
Property Taxes
1%
$33
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771