Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 41.17% first-year return on $24,279 initial cash invested.
41.17%
Cash On Cash
42.94%
Cap Rate
6.95
DSCR
$2,078
Rent
$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,078 income − $1,245 expenses = $833 cash flow
Investment Breakdown
|
Purchase Price
$29,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,279
Downpayment
20%
$5,980
Closing costs
1%
$299
Rehab
0%
$0
Furnishing
60%
$18,000
Cashflow
Total Income
$2,078
Total Expenses
$1,245
Mortgage P&I
7%
$154
Property Taxes
4%
$83
Home Insurance
0%
$10
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520