Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.16% first-year return on $36,564 initial cash invested.
13.16%
Cash On Cash
12.95%
Cap Rate
2
DSCR
$1,904
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $1,503 expenses = $401 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
$1,904
Total Expenses
$1,503
Mortgage P&I
25%
$477
Property Taxes
2%
$44
Home Insurance
4%
$68
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476