Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.82% first-year return on $41,352 initial cash invested.
15.82%
Cash On Cash
13.28%
Cap Rate
2.08
DSCR
$2,373
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $1,828 expenses = $545 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,373
Total Expenses
$1,828
Mortgage P&I
25%
$591
Property Taxes
1%
$21
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593