Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 29.09% first-year return on $25,329 initial cash invested.
29.09%
Cash On Cash
30.36%
Cap Rate
4.51
DSCR
$1,827
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $1,213 expenses = $614 cash flow
Investment Breakdown
|
Purchase Price
$34,900
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,329
Downpayment
20%
$6,980
Closing costs
1%
$349
Rehab
0%
$0
Furnishing
52%
$18,000
Cashflow
Total Income
$1,827
Total Expenses
$1,213
Mortgage P&I
11%
$196
Property Taxes
7%
$128
Home Insurance
1%
$12
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457