Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.08% first-year return on $43,200 initial cash invested.
13.08%
Cash On Cash
11.75%
Cap Rate
1.93
DSCR
$2,364
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $1,893 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,364
Total Expenses
$1,893
Mortgage P&I
26%
$609
Property Taxes
4%
$106
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591