Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 24.85% first-year return on $40,029 initial cash invested.
24.85%
Cash On Cash
17.19%
Cap Rate
2.69
DSCR
$2,890
Rent
$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $2,061 expenses = $829 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,890
Total Expenses
$2,061
Mortgage P&I
19%
$558
Property Taxes
3%
$78
Home Insurance
1%
$37
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722