Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 34.8% first-year return on $26,379 initial cash invested.
34.8%
Cash On Cash
31.61%
Cap Rate
5.15
DSCR
$2,044
Rent
$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $1,279 expenses = $765 cash flow
Investment Breakdown
|
Purchase Price
$39,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,379
Downpayment
20%
$7,980
Closing costs
1%
$399
Rehab
0%
$0
Furnishing
45%
$18,000
Cashflow
Total Income
$2,044
Total Expenses
$1,279
Mortgage P&I
10%
$204
Property Taxes
4%
$79
Home Insurance
1%
$14
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511