Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 40.53% first-year return on $24,279 initial cash invested.
40.53%
Cash On Cash
42.38%
Cap Rate
6.86
DSCR
$2,052
Rent
$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,052 income − $1,232 expenses = $820 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
$2,052
Total Expenses
$1,232
Mortgage P&I
8%
$154
Property Taxes
4%
$83
Home Insurance
0%
$10
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513