Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.84% first-year return on $40,029 initial cash invested.
14.84%
Cash On Cash
13.68%
Cap Rate
2
DSCR
$2,564
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $2,069 expenses = $495 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$2,069
Mortgage P&I
23%
$598
Property Taxes
8%
$202
Home Insurance
1%
$37
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641