Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.97% first-year return on $41,352 initial cash invested.
21.97%
Cash On Cash
15.59%
Cap Rate
2.52
DSCR
$2,859
Rent
$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $2,102 expenses = $757 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,352
Downpayment
20%
$22,240
Closing costs
1%
$1,112
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$2,102
Mortgage P&I
20%
$574
Property Taxes
4%
$124
Home Insurance
1%
$32
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715