Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 49.14% first-year return on $26,251 initial cash invested.
49.14%
Cash On Cash
17.88%
Cap Rate
2.91
DSCR
$3,697
Rent
$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,697 income − $2,622 expenses = $1,075 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
$3,697
Total Expenses
$2,622
Mortgage P&I
17%
$640
Property Taxes
5%
$176
Home Insurance
1%
$31
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924