Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.7% first-year return on $43,179 initial cash invested.
17.7%
Cash On Cash
13.52%
Cap Rate
2.22
DSCR
$2,626
Rent
$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $1,989 expenses = $637 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$1,989
Mortgage P&I
23%
$609
Property Taxes
3%
$78
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656