Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.64% first-year return on $43,200 initial cash invested.
21.64%
Cash On Cash
15.04%
Cap Rate
2.51
DSCR
$3,151
Rent
$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,151 income − $2,372 expenses = $779 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$3,151
Total Expenses
$2,372
Mortgage P&I
19%
$599
Property Taxes
7%
$218
Home Insurance
1%
$42
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788