Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.6% first-year return on $28,332 initial cash invested.
26.6%
Cash On Cash
23.32%
Cap Rate
3.87
DSCR
$2,037
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $1,409 expenses = $628 cash flow
Investment Breakdown
|
Purchase Price
$49,200
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,332
Downpayment
20%
$9,840
Closing costs
1%
$492
Rehab
0%
$0
Furnishing
37%
$18,000
Cashflow
Total Income
$2,037
Total Expenses
$1,409
Mortgage P&I
12%
$247
Property Taxes
4%
$80
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509