Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.21% first-year return on $44,250 initial cash invested.
14.21%
Cash On Cash
12.37%
Cap Rate
1.96
DSCR
$2,648
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $2,124 expenses = $524 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$2,124
Mortgage P&I
25%
$659
Property Taxes
6%
$150
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662