Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.21% first-year return on $42,696 initial cash invested.
15.21%
Cash On Cash
12.66%
Cap Rate
2.05
DSCR
$2,385
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $1,844 expenses = $541 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,696
Downpayment
20%
$23,520
Closing costs
1%
$1,176
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,385
Total Expenses
$1,844
Mortgage P&I
25%
$605
Property Taxes
2%
$38
Home Insurance
2%
$57
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596