Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.81% first-year return on $48,429 initial cash invested.
18.81%
Cash On Cash
13.82%
Cap Rate
2.13
DSCR
$3,129
Rent
$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,129 income − $2,370 expenses = $759 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
$3,129
Total Expenses
$2,370
Mortgage P&I
25%
$785
Property Taxes
1%
$33
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782