Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 24.9% first-year return on $37,929 initial cash invested.
24.9%
Cash On Cash
17.35%
Cap Rate
2.85
DSCR
$2,571
Rent
$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $1,784 expenses = $787 cash flow
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$1,784
Mortgage P&I
19%
$482
Property Taxes
1%
$34
Home Insurance
1%
$33
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643