Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.97% first-year return on $42,087 initial cash invested.
15.97%
Cash On Cash
13.06%
Cap Rate
2.14
DSCR
$2,640
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $2,080 expenses = $560 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,087
Downpayment
20%
$22,940
Closing costs
1%
$1,147
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,640
Total Expenses
$2,080
Mortgage P&I
22%
$582
Property Taxes
7%
$183
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660