Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.98% first-year return on $39,126 initial cash invested.
23.98%
Cash On Cash
16.66%
Cap Rate
2.73
DSCR
$2,594
Rent
$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,594 income − $1,812 expenses = $782 cash flow
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,126
Downpayment
20%
$20,120
Closing costs
1%
$1,006
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,594
Total Expenses
$1,812
Mortgage P&I
20%
$511
Property Taxes
1%
$38
Home Insurance
1%
$18
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648