Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.21% first-year return on $40,029 initial cash invested.
11.21%
Cash On Cash
11.59%
Cap Rate
1.82
DSCR
$2,015
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,015 income − $1,641 expenses = $374 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
$2,015
Total Expenses
$1,641
Mortgage P&I
28%
$558
Property Taxes
4%
$78
Home Insurance
2%
$37
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504