Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.28% first-year return on $26,244 initial cash invested.
16.28%
Cash On Cash
11.88%
Cap Rate
1.83
DSCR
$1,912
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $1,556 expenses = $356 cash flow
Investment Breakdown
|
Purchase Price
$96,400
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,244
Downpayment
20%
$19,280
Closing costs
1%
$964
Rehab
0%
$0
Furnishing
6%
$6,000
Cashflow
Total Income
$1,912
Total Expenses
$1,556
Mortgage P&I
27%
$522
Property Taxes
2%
$42
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478