Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.7% first-year return on $39,798 initial cash invested.
16.7%
Cash On Cash
14.09%
Cap Rate
2.15
DSCR
$2,477
Rent
$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,477 income − $1,923 expenses = $554 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,798
Downpayment
20%
$20,760
Closing costs
1%
$1,038
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,477
Total Expenses
$1,923
Mortgage P&I
23%
$566
Property Taxes
5%
$112
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619