Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.74% first-year return on $40,113 initial cash invested.
26.74%
Cash On Cash
17.97%
Cap Rate
2.83
DSCR
$3,118
Rent
$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $2,224 expenses = $894 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
$3,118
Total Expenses
$2,224
Mortgage P&I
18%
$558
Property Taxes
5%
$144
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780