Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.87% first-year return on $36,648 initial cash invested.
10.87%
Cash On Cash
11.41%
Cap Rate
1.94
DSCR
$1,919
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,919 income − $1,587 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$88,800
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,648
Downpayment
20%
$17,760
Closing costs
1%
$888
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,919
Total Expenses
$1,587
Mortgage P&I
23%
$435
Property Taxes
10%
$189
Home Insurance
2%
$41
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480