Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.97% first-year return on $35,094 initial cash invested.
19.97%
Cash On Cash
15.95%
Cap Rate
2.66
DSCR
$2,272
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $1,688 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$81,400
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,094
Downpayment
20%
$16,280
Closing costs
1%
$814
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$2,272
Total Expenses
$1,688
Mortgage P&I
18%
$407
Property Taxes
8%
$172
Home Insurance
1%
$18
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568