Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.86% first-year return on $34,798 initial cash invested.
16.86%
Cash On Cash
15.38%
Cap Rate
2.25
DSCR
$1,996
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,996 income − $1,507 expenses = $489 cash flow
Investment Breakdown
|
Purchase Price
$79,990
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,798
Downpayment
20%
$15,998
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$1,996
Total Expenses
$1,507
Mortgage P&I
23%
$456
Property Taxes
3%
$65
Home Insurance
1%
$28
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499