Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 37.39% first-year return on $26,379 initial cash invested.
37.39%
Cash On Cash
33.38%
Cap Rate
5.47
DSCR
$2,135
Rent
$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,135 income − $1,313 expenses = $822 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
$2,135
Total Expenses
$1,313
Mortgage P&I
10%
$203
Property Taxes
3%
$72
Home Insurance
1%
$14
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534