Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.14% first-year return on $37,677 initial cash invested.
14.14%
Cash On Cash
13.13%
Cap Rate
2.05
DSCR
$2,036
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $1,592 expenses = $444 cash flow
Investment Breakdown
|
Purchase Price
$93,700
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,677
Downpayment
20%
$18,740
Closing costs
1%
$937
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,036
Total Expenses
$1,592
Mortgage P&I
25%
$500
Property Taxes
2%
$46
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509