Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.5% first-year return on $47,379 initial cash invested.
11.5%
Cash On Cash
11.23%
Cap Rate
1.76
DSCR
$2,794
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,794 income − $2,340 expenses = $454 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
$2,794
Total Expenses
$2,340
Mortgage P&I
27%
$743
Property Taxes
7%
$207
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698