Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 80.4% first-year return on $14,701 initial cash invested.
80.4%
Cash On Cash
24.98%
Cap Rate
3.99
DSCR
$2,680
Rent
$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $1,695 expenses = $985 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
$2,680
Total Expenses
$1,695
Mortgage P&I
14%
$365
Property Taxes
1%
$20
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670