Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.72% first-year return on $45,279 initial cash invested.
20.72%
Cash On Cash
14.74%
Cap Rate
2.32
DSCR
$3,164
Rent
$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $2,382 expenses = $782 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,164
Total Expenses
$2,382
Mortgage P&I
22%
$687
Property Taxes
4%
$129
Home Insurance
1%
$46
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791