Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 30.28% first-year return on $50,250 initial cash invested.
30.28%
Cash On Cash
19.96%
Cap Rate
3.16
DSCR
$3,840
Rent
$1,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $2,572 expenses = $1,268 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
19%
$24,000
Cashflow
Total Income
$3,840
Total Expenses
$2,572
Mortgage P&I
17%
$657
Property Taxes
1%
$27
Home Insurance
1%
$44
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960