Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 24.32% first-year return on $40,113 initial cash invested.
24.32%
Cash On Cash
16.97%
Cap Rate
2.67
DSCR
$2,959
Rent
$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,959 income − $2,146 expenses = $813 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,113
Downpayment
20%
$21,060
Closing costs
1%
$1,053
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,959
Total Expenses
$2,146
Mortgage P&I
19%
$558
Property Taxes
5%
$144
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740