Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.41% first-year return on $46,350 initial cash invested.
16.41%
Cash On Cash
13.19%
Cap Rate
2.06
DSCR
$3,201
Rent
$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,201 income − $2,567 expenses = $634 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
$3,201
Total Expenses
$2,567
Mortgage P&I
23%
$722
Property Taxes
8%
$262
Home Insurance
1%
$47
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800