Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 24.39% first-year return on $36,060 initial cash invested.
24.39%
Cash On Cash
18.59%
Cap Rate
2.72
DSCR
$2,721
Rent
$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $1,988 expenses = $733 cash flow
Investment Breakdown
|
Purchase Price
$86,000
Downpayment
20.0%
Interest Rate
7.7%
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
$2,721
Total Expenses
$1,988
Mortgage P&I
18%
$490
Property Taxes
6%
$150
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680