Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 41.9% first-year return on $26,379 initial cash invested.
41.9%
Cash On Cash
36.6%
Cap Rate
6
DSCR
$2,327
Rent
$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $1,406 expenses = $921 cash flow
Investment Breakdown
|
Purchase Price
$39,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,379
Downpayment
20%
$7,980
Closing costs
1%
$399
Rehab
0%
$0
Furnishing
45%
$18,000
Cashflow
Total Income
$2,327
Total Expenses
$1,406
Mortgage P&I
9%
$203
Property Taxes
3%
$72
Home Insurance
1%
$14
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582