Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.96% first-year return on $38,979 initial cash invested.
14.96%
Cash On Cash
12.91%
Cap Rate
2.12
DSCR
$2,040
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $1,554 expenses = $486 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,040
Total Expenses
$1,554
Mortgage P&I
25%
$507
Property Taxes
2%
$32
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510