Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 52.83% first-year return on $18,376 initial cash invested.
52.83%
Cash On Cash
18.45%
Cap Rate
3.09
DSCR
$2,514
Rent
$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $1,705 expenses = $809 cash flow
Investment Breakdown
|
Purchase Price
$87,500
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,376
Downpayment
20%
$17,500
Closing costs
1%
$875
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,514
Total Expenses
$1,705
Mortgage P&I
17%
$435
Property Taxes
2%
$57
Home Insurance
0%
$6
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628