Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.28% first-year return on $40,512 initial cash invested.
10.28%
Cash On Cash
11.27%
Cap Rate
1.74
DSCR
$2,051
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,051 income − $1,704 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$107k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,512
Downpayment
20%
$21,440
Closing costs
1%
$1,072
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,051
Total Expenses
$1,704
Mortgage P&I
28%
$578
Property Taxes
5%
$103
Home Insurance
2%
$38
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513