Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.54% first-year return on $41,793 initial cash invested.
11.54%
Cash On Cash
11.63%
Cap Rate
1.81
DSCR
$2,285
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,285 income − $1,883 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,793
Downpayment
20%
$22,660
Closing costs
1%
$1,133
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,285
Total Expenses
$1,883
Mortgage P&I
26%
$605
Property Taxes
5%
$103
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571