Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.42% first-year return on $43,935 initial cash invested.
14.42%
Cash On Cash
12.21%
Cap Rate
2
DSCR
$2,552
Rent
$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $2,024 expenses = $528 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,935
Downpayment
20%
$24,700
Closing costs
1%
$1,235
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$2,024
Mortgage P&I
25%
$627
Property Taxes
5%
$129
Home Insurance
2%
$43
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638