Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.67% first-year return on $40,827 initial cash invested.
13.67%
Cash On Cash
12.41%
Cap Rate
1.99
DSCR
$2,376
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $1,911 expenses = $465 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,827
Downpayment
20%
$21,740
Closing costs
1%
$1,087
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,376
Total Expenses
$1,911
Mortgage P&I
24%
$564
Property Taxes
7%
$169
Home Insurance
2%
$38
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594