Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.59% first-year return on $47,379 initial cash invested.
12.59%
Cash On Cash
11.62%
Cap Rate
1.82
DSCR
$2,876
Rent
$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $2,379 expenses = $497 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,876
Total Expenses
$2,379
Mortgage P&I
26%
$743
Property Taxes
7%
$207
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719