Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 28.93% first-year return on $47,253 initial cash invested.
28.93%
Cash On Cash
17.52%
Cap Rate
2.75
DSCR
$3,898
Rent
$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $2,759 expenses = $1,139 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,253
Downpayment
20%
$27,860
Closing costs
1%
$1,393
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$2,759
Mortgage P&I
19%
$739
Property Taxes
3%
$100
Home Insurance
1%
$49
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974