Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 27.63% first-year return on $37,740 initial cash invested.
27.63%
Cash On Cash
19.39%
Cap Rate
2.84
DSCR
$2,909
Rent
$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,909 income − $2,040 expenses = $869 cash flow
Investment Breakdown
|
Purchase Price
$94,000
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,740
Downpayment
20%
$18,800
Closing costs
1%
$940
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,909
Total Expenses
$2,040
Mortgage P&I
18%
$534
Property Taxes
3%
$82
Home Insurance
1%
$29
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727