Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.54% first-year return on $38,790 initial cash invested.
20.54%
Cash On Cash
15.45%
Cap Rate
2.53
DSCR
$2,701
Rent
$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,701 income − $2,037 expenses = $664 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
$2,701
Total Expenses
$2,037
Mortgage P&I
19%
$503
Property Taxes
8%
$203
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675