Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.17% first-year return on $36,060 initial cash invested.
20.17%
Cash On Cash
16.27%
Cap Rate
2.52
DSCR
$2,458
Rent
$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $1,852 expenses = $606 cash flow
Investment Breakdown
|
Purchase Price
$86,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,060
Downpayment
20%
$17,200
Closing costs
1%
$860
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,458
Total Expenses
$1,852
Mortgage P&I
19%
$462
Property Taxes
7%
$162
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614