Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.88% first-year return on $44,250 initial cash invested.
19.88%
Cash On Cash
14.24%
Cap Rate
2.35
DSCR
$2,945
Rent
$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $2,212 expenses = $733 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,945
Total Expenses
$2,212
Mortgage P&I
21%
$632
Property Taxes
4%
$122
Home Insurance
1%
$44
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736