Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.3% first-year return on $37,950 initial cash invested.
15.3%
Cash On Cash
13.96%
Cap Rate
2.06
DSCR
$2,095
Rent
$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,095 income − $1,611 expenses = $484 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,095
Total Expenses
$1,611
Mortgage P&I
26%
$537
Property Taxes
2%
$35
Home Insurance
2%
$33
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524