Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 49.14% first-year return on $26,400 initial cash invested.
49.14%
Cash On Cash
42.63%
Cap Rate
7
DSCR
$3,429
Rent
$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,429 income − $2,348 expenses = $1,081 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
$3,429
Total Expenses
$2,348
Mortgage P&I
6%
$203
Property Taxes
14%
$486
Home Insurance
0%
$14
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857