Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.17% first-year return on $26,244 initial cash invested.
13.17%
Cash On Cash
10.97%
Cap Rate
1.69
DSCR
$1,781
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,781 income − $1,493 expenses = $288 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
$1,781
Total Expenses
$1,493
Mortgage P&I
29%
$522
Property Taxes
2%
$42
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$445