Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.52% first-year return on $38,790 initial cash invested.
16.52%
Cash On Cash
13.65%
Cap Rate
2.24
DSCR
$2,213
Rent
$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,213 income − $1,679 expenses = $534 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.5%
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
$2,213
Total Expenses
$1,679
Mortgage P&I
23%
$503
Property Taxes
4%
$78
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$553