Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.57% first-year return on $38,160 initial cash invested.
16.57%
Cash On Cash
14.25%
Cap Rate
2.18
DSCR
$2,262
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $1,735 expenses = $527 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
$2,262
Total Expenses
$1,735
Mortgage P&I
23%
$523
Property Taxes
2%
$40
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$566