Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.91% first-year return on $43,452 initial cash invested.
20.91%
Cash On Cash
14.97%
Cap Rate
2.38
DSCR
$2,989
Rent
$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,989 income − $2,232 expenses = $757 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,452
Downpayment
20%
$24,240
Closing costs
1%
$1,212
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,989
Total Expenses
$2,232
Mortgage P&I
21%
$635
Property Taxes
3%
$96
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747