Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.41% first-year return on $40,344 initial cash invested.
10.41%
Cash On Cash
10.84%
Cap Rate
1.81
DSCR
$2,021
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,021 income − $1,671 expenses = $350 cash flow
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,344
Downpayment
20%
$21,280
Closing costs
1%
$1,064
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,021
Total Expenses
$1,671
Mortgage P&I
26%
$530
Property Taxes
7%
$137
Home Insurance
2%
$34
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505