Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.11% first-year return on $39,000 initial cash invested.
11.11%
Cash On Cash
11.47%
Cap Rate
1.84
DSCR
$1,890
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,890 income − $1,529 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.8%
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
$1,890
Total Expenses
$1,529
Mortgage P&I
27%
$519
Property Taxes
4%
$67
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472