Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.69% first-year return on $39,000 initial cash invested.
17.69%
Cash On Cash
14.24%
Cap Rate
2.3
DSCR
$2,407
Rent
$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,407 income − $1,832 expenses = $575 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,407
Total Expenses
$1,832
Mortgage P&I
21%
$516
Property Taxes
5%
$126
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602