Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.83% first-year return on $37,929 initial cash invested.
16.83%
Cash On Cash
14.02%
Cap Rate
2.32
DSCR
$2,469
Rent
$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $1,937 expenses = $532 cash flow
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,469
Total Expenses
$1,937
Mortgage P&I
19%
$478
Property Taxes
10%
$241
Home Insurance
1%
$33
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617