Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.44% first-year return on $42,570 initial cash invested.
18.44%
Cash On Cash
14.13%
Cap Rate
2.23
DSCR
$2,634
Rent
$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,634 income − $1,980 expenses = $654 cash flow
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,570
Downpayment
20%
$23,400
Closing costs
1%
$1,170
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,634
Total Expenses
$1,980
Mortgage P&I
24%
$619
Property Taxes
3%
$69
Home Insurance
1%
$29
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658