Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.72% first-year return on $38,937 initial cash invested.
17.72%
Cash On Cash
14.15%
Cap Rate
2.32
DSCR
$2,378
Rent
$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $1,803 expenses = $575 cash flow
Investment Breakdown
|
Purchase Price
$99,700
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,937
Downpayment
20%
$19,940
Closing costs
1%
$997
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,378
Total Expenses
$1,803
Mortgage P&I
21%
$506
Property Taxes
5%
$123
Home Insurance
1%
$33
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594