Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 48.23% first-year return on $26,251 initial cash invested.
48.23%
Cash On Cash
17.67%
Cap Rate
2.88
DSCR
$3,657
Rent
$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $2,602 expenses = $1,055 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,251
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,657
Total Expenses
$2,602
Mortgage P&I
18%
$640
Property Taxes
5%
$176
Home Insurance
1%
$31
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914