Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 47.34% first-year return on $14,701 initial cash invested.
47.34%
Cash On Cash
17.5%
Cap Rate
2.8
DSCR
$1,902
Rent
$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $1,322 expenses = $580 cash flow
Investment Breakdown
|
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,701
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$1,902
Total Expenses
$1,322
Mortgage P&I
19%
$365
Property Taxes
1%
$20
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476