Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.18% first-year return on $47,400 initial cash invested.
18.18%
Cash On Cash
13.72%
Cap Rate
2.13
DSCR
$3,250
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $2,532 expenses = $718 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$2,532
Mortgage P&I
23%
$753
Property Taxes
5%
$170
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812