Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.28% first-year return on $38,160 initial cash invested.
14.28%
Cash On Cash
13.28%
Cap Rate
2.03
DSCR
$2,122
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $1,668 expenses = $454 cash flow
Investment Breakdown
|
Purchase Price
$96,000
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,160
Downpayment
20%
$19,200
Closing costs
1%
$960
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,122
Total Expenses
$1,668
Mortgage P&I
25%
$523
Property Taxes
2%
$40
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530