Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.03% first-year return on $42,003 initial cash invested.
20.03%
Cash On Cash
14.57%
Cap Rate
2.38
DSCR
$2,587
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,587 income − $1,886 expenses = $701 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
$2,587
Total Expenses
$1,886
Mortgage P&I
23%
$584
Property Taxes
1%
$28
Home Insurance
1%
$33
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$647