Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.13% first-year return on $42,150 initial cash invested.
11.13%
Cash On Cash
11.1%
Cap Rate
1.8
DSCR
$2,082
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $1,691 expenses = $391 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,082
Total Expenses
$1,691
Mortgage P&I
28%
$590
Property Taxes
3%
$63
Home Insurance
2%
$40
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520