Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.72% first-year return on $39,000 initial cash invested.
17.72%
Cash On Cash
14.22%
Cap Rate
2.37
DSCR
$2,739
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $2,163 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$2,163
Mortgage P&I
18%
$499
Property Taxes
11%
$313
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685