Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.25% first-year return on $42,780 initial cash invested.
14.25%
Cash On Cash
12.1%
Cap Rate
2.01
DSCR
$2,247
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $1,739 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$1,739
Mortgage P&I
26%
$592
Property Taxes
1%
$27
Home Insurance
2%
$41
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562