Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 40.65% first-year return on $25,180 initial cash invested.
40.65%
Cash On Cash
15.98%
Cap Rate
2.56
DSCR
$2,989
Rent
$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,989 income − $2,136 expenses = $853 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,180
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,989
Total Expenses
$2,136
Mortgage P&I
21%
$624
Property Taxes
1%
$35
Home Insurance
1%
$42
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747