Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.99% first-year return on $36,564 initial cash invested.
19.99%
Cash On Cash
15.99%
Cap Rate
2.47
DSCR
$2,303
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $1,694 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$88,400
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,564
Downpayment
20%
$17,680
Closing costs
1%
$884
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,303
Total Expenses
$1,694
Mortgage P&I
21%
$477
Property Taxes
2%
$44
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576