Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 31.31% first-year return on $38,979 initial cash invested.
31.31%
Cash On Cash
19.94%
Cap Rate
3.27
DSCR
$3,404
Rent
$1,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $2,387 expenses = $1,017 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$3,404
Total Expenses
$2,387
Mortgage P&I
15%
$507
Property Taxes
6%
$211
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851