Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.4% first-year return on $38,979 initial cash invested.
19.4%
Cash On Cash
14.83%
Cap Rate
2.42
DSCR
$2,371
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,371 income − $1,741 expenses = $630 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.6%
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
$2,371
Total Expenses
$1,741
Mortgage P&I
22%
$510
Property Taxes
2%
$57
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593