Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.02% first-year return on $40,848 initial cash invested.
11.02%
Cash On Cash
11.61%
Cap Rate
1.8
DSCR
$2,328
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,328 income − $1,953 expenses = $375 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,848
Downpayment
20%
$21,760
Closing costs
1%
$1,088
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,328
Total Expenses
$1,953
Mortgage P&I
25%
$585
Property Taxes
9%
$203
Home Insurance
2%
$48
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582