Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.16% first-year return on $44,250 initial cash invested.
14.16%
Cash On Cash
12.36%
Cap Rate
1.95
DSCR
$2,622
Rent
$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $2,100 expenses = $522 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$2,100
Mortgage P&I
25%
$661
Property Taxes
5%
$136
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656