Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.12% first-year return on $40,890 initial cash invested.
12.12%
Cash On Cash
11.59%
Cap Rate
1.9
DSCR
$2,174
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $1,761 expenses = $413 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
$2,174
Total Expenses
$1,761
Mortgage P&I
25%
$553
Property Taxes
6%
$126
Home Insurance
2%
$38
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544