Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 62.03% first-year return on $26,251 initial cash invested.
62.03%
Cash On Cash
20.79%
Cap Rate
3.38
DSCR
$4,237
Rent
$1,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,237 income − $2,880 expenses = $1,357 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
$4,237
Total Expenses
$2,880
Mortgage P&I
15%
$640
Property Taxes
4%
$176
Home Insurance
1%
$31
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059