Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 42.7% first-year return on $24,279 initial cash invested.
42.7%
Cash On Cash
44.31%
Cap Rate
7.17
DSCR
$2,139
Rent
$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,139 income − $1,275 expenses = $864 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
$2,139
Total Expenses
$1,275
Mortgage P&I
7%
$154
Property Taxes
4%
$83
Home Insurance
0%
$10
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$535