Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.94% first-year return on $46,350 initial cash invested.
19.94%
Cash On Cash
14.06%
Cap Rate
2.29
DSCR
$3,002
Rent
$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $2,232 expenses = $770 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$2,232
Mortgage P&I
23%
$692
Property Taxes
2%
$53
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750