Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.3% first-year return on $38,790 initial cash invested.
22.3%
Cash On Cash
16.08%
Cap Rate
2.64
DSCR
$2,572
Rent
$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $1,851 expenses = $721 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
$2,572
Total Expenses
$1,851
Mortgage P&I
20%
$503
Property Taxes
3%
$78
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643