Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.11% first-year return on $48,156 initial cash invested.
12.11%
Cash On Cash
11.36%
Cap Rate
1.78
DSCR
$2,746
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $2,260 expenses = $486 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,156
Downpayment
20%
$28,720
Closing costs
1%
$1,436
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$2,260
Mortgage P&I
28%
$764
Property Taxes
5%
$130
Home Insurance
2%
$48
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686