Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.73% first-year return on $39,126 initial cash invested.
22.73%
Cash On Cash
16.14%
Cap Rate
2.65
DSCR
$2,518
Rent
$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,518 income − $1,777 expenses = $741 cash flow
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,126
Downpayment
20%
$20,120
Closing costs
1%
$1,006
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,518
Total Expenses
$1,777
Mortgage P&I
20%
$511
Property Taxes
2%
$38
Home Insurance
1%
$18
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630