Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.06% first-year return on $36,396 initial cash invested.
19.06%
Cash On Cash
15.01%
Cap Rate
2.53
DSCR
$2,117
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $1,539 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$87,600
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,396
Downpayment
20%
$17,520
Closing costs
1%
$876
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,117
Total Expenses
$1,539
Mortgage P&I
20%
$433
Property Taxes
3%
$56
Home Insurance
2%
$33
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529