Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.19% first-year return on $41,331 initial cash invested.
12.19%
Cash On Cash
12.02%
Cap Rate
1.85
DSCR
$2,282
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $1,862 expenses = $420 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,331
Downpayment
20%
$22,220
Closing costs
1%
$1,111
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,282
Total Expenses
$1,862
Mortgage P&I
26%
$602
Property Taxes
5%
$119
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570