Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.76% first-year return on $42,150 initial cash invested.
11.76%
Cash On Cash
11.56%
Cap Rate
1.82
DSCR
$2,164
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $1,751 expenses = $413 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,164
Total Expenses
$1,751
Mortgage P&I
28%
$608
Property Taxes
3%
$63
Home Insurance
2%
$40
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541