Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.36% first-year return on $40,197 initial cash invested.
20.36%
Cash On Cash
15.81%
Cap Rate
2.33
DSCR
$2,792
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $2,110 expenses = $682 cash flow
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,197
Downpayment
20%
$21,140
Closing costs
1%
$1,057
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$2,110
Mortgage P&I
21%
$599
Property Taxes
5%
$133
Home Insurance
1%
$37
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698