This property could be a profitable Airbnb investment with a projected 14.98% first-year return on $44,544 initial cash invested.
14.98%
Cash On Cash
12.64%
Cap Rate
2
DSCR
$2,724
Rent
$556
Cashflow
Cash Flow
$2,724 income − $2,168 expenses = $556 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
$2,724
Total Expenses
$2,168
Mortgage P&I
24%
$666
Property Taxes
6%
$170
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681