Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.33% first-year return on $40,890 initial cash invested.
12.33%
Cash On Cash
11.67%
Cap Rate
1.92
DSCR
$2,185
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,185 income − $1,765 expenses = $420 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,185
Total Expenses
$1,765
Mortgage P&I
25%
$553
Property Taxes
6%
$126
Home Insurance
2%
$38
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546