Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 39.23% first-year return on $26,400 initial cash invested.
39.23%
Cash On Cash
35.61%
Cap Rate
5.85
DSCR
$3,013
Rent
$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,013 income − $2,150 expenses = $863 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
$3,013
Total Expenses
$2,150
Mortgage P&I
7%
$203
Property Taxes
16%
$486
Home Insurance
0%
$14
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$753