Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 35.14% first-year return on $26,400 initial cash invested.
35.14%
Cash On Cash
32.67%
Cap Rate
5.36
DSCR
$2,836
Rent
$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $2,063 expenses = $773 cash flow
Investment Breakdown
|
Purchase Price
$40,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,400
Downpayment
20%
$8,000
Closing costs
1%
$400
Rehab
0%
$0
Furnishing
45%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$2,063
Mortgage P&I
7%
$203
Property Taxes
17%
$486
Home Insurance
0%
$14
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709