Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.08% first-year return on $34,779 initial cash invested.
22.08%
Cash On Cash
17.06%
Cap Rate
2.8
DSCR
$2,248
Rent
$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $1,608 expenses = $640 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,248
Total Expenses
$1,608
Mortgage P&I
18%
$406
Property Taxes
4%
$95
Home Insurance
1%
$28
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562