Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.58% first-year return on $36,249 initial cash invested.
22.58%
Cash On Cash
16.85%
Cap Rate
2.77
DSCR
$2,425
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $1,743 expenses = $682 cash flow
Investment Breakdown
|
Purchase Price
$86,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,249
Downpayment
20%
$17,380
Closing costs
1%
$869
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,425
Total Expenses
$1,743
Mortgage P&I
18%
$441
Property Taxes
4%
$108
Home Insurance
1%
$30
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606