Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.97% first-year return on $42,001 initial cash invested.
11.97%
Cash On Cash
9.75%
Cap Rate
1.5
DSCR
$3,131
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,131 income − $2,712 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,001
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,131
Total Expenses
$2,712
Mortgage P&I
35%
$1,081
Property Taxes
2%
$58
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$783