Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.62% first-year return on $44,544 initial cash invested.
17.62%
Cash On Cash
13.63%
Cap Rate
2.16
DSCR
$2,909
Rent
$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,909 income − $2,255 expenses = $654 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,544
Downpayment
20%
$25,280
Closing costs
1%
$1,264
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,909
Total Expenses
$2,255
Mortgage P&I
23%
$666
Property Taxes
6%
$170
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727