Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.74% first-year return on $38,790 initial cash invested.
16.74%
Cash On Cash
13.64%
Cap Rate
2.28
DSCR
$2,264
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $1,723 expenses = $541 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,264
Total Expenses
$1,723
Mortgage P&I
22%
$493
Property Taxes
5%
$107
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566