Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.4% first-year return on $42,003 initial cash invested.
21.4%
Cash On Cash
15.12%
Cap Rate
2.47
DSCR
$2,680
Rent
$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $1,931 expenses = $749 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,003
Downpayment
20%
$22,860
Closing costs
1%
$1,143
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,680
Total Expenses
$1,931
Mortgage P&I
22%
$584
Property Taxes
1%
$28
Home Insurance
1%
$33
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670