Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.93% first-year return on $45,636 initial cash invested.
17.93%
Cash On Cash
13.49%
Cap Rate
2.21
DSCR
$3,235
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,235 income − $2,553 expenses = $682 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,636
Downpayment
20%
$26,320
Closing costs
1%
$1,316
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,235
Total Expenses
$2,553
Mortgage P&I
21%
$668
Property Taxes
9%
$277
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$809