Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 28.05% first-year return on $26,400 initial cash invested.
28.05%
Cash On Cash
27.18%
Cap Rate
4.46
DSCR
$2,146
Rent
$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,146 income − $1,529 expenses = $617 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
$2,146
Total Expenses
$1,529
Mortgage P&I
9%
$203
Property Taxes
13%
$282
Home Insurance
1%
$14
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536