Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.42% first-year return on $37,929 initial cash invested.
11.42%
Cash On Cash
11.7%
Cap Rate
1.94
DSCR
$2,142
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $1,781 expenses = $361 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
$2,142
Total Expenses
$1,781
Mortgage P&I
22%
$478
Property Taxes
11%
$241
Home Insurance
2%
$33
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536