Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.06% first-year return on $41,835 initial cash invested.
14.06%
Cash On Cash
12.16%
Cap Rate
2.04
DSCR
$2,406
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $1,916 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,835
Downpayment
20%
$22,700
Closing costs
1%
$1,135
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$1,916
Mortgage P&I
23%
$564
Property Taxes
4%
$106
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602