Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 31.09% first-year return on $26,400 initial cash invested.
31.09%
Cash On Cash
29.34%
Cap Rate
4.82
DSCR
$2,274
Rent
$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $1,590 expenses = $684 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
$2,274
Total Expenses
$1,590
Mortgage P&I
9%
$203
Property Taxes
12%
$282
Home Insurance
1%
$14
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568