Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.16% first-year return on $38,790 initial cash invested.
21.16%
Cash On Cash
15.72%
Cap Rate
2.58
DSCR
$2,742
Rent
$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $2,058 expenses = $684 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
$2,742
Total Expenses
$2,058
Mortgage P&I
18%
$503
Property Taxes
7%
$203
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686