Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.61% first-year return on $46,350 initial cash invested.
17.61%
Cash On Cash
13.64%
Cap Rate
2.12
DSCR
$3,292
Rent
$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $2,612 expenses = $680 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$2,612
Mortgage P&I
22%
$722
Property Taxes
8%
$262
Home Insurance
1%
$47
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823