Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.05% first-year return on $38,790 initial cash invested.
26.05%
Cash On Cash
17.78%
Cap Rate
2.92
DSCR
$3,046
Rent
$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,046 income − $2,204 expenses = $842 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$2,204
Mortgage P&I
17%
$503
Property Taxes
7%
$203
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762