Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 25.95% first-year return on $41,940 initial cash invested.
25.95%
Cash On Cash
17.02%
Cap Rate
2.79
DSCR
$3,286
Rent
$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $2,379 expenses = $907 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,940
Downpayment
20%
$22,800
Closing costs
1%
$1,140
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$2,379
Mortgage P&I
18%
$579
Property Taxes
6%
$181
Home Insurance
1%
$42
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822