Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.25% first-year return on $38,979 initial cash invested.
12.25%
Cash On Cash
11.83%
Cap Rate
1.93
DSCR
$1,923
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $1,525 expenses = $398 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
$1,923
Total Expenses
$1,525
Mortgage P&I
27%
$510
Property Taxes
3%
$57
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481