Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 30.17% first-year return on $39,378 initial cash invested.
30.17%
Cash On Cash
19.65%
Cap Rate
3.09
DSCR
$3,413
Rent
$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,413 income − $2,423 expenses = $990 cash flow
Investment Breakdown
|
Purchase Price
$102k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,378
Downpayment
20%
$20,360
Closing costs
1%
$1,018
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$3,413
Total Expenses
$2,423
Mortgage P&I
16%
$540
Property Taxes
6%
$188
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$853