Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 41.12% first-year return on $24,311 initial cash invested.
41.12%
Cash On Cash
43.29%
Cap Rate
6.34
DSCR
$2,000
Rent
$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $1,167 expenses = $833 cash flow
Investment Breakdown
|
Purchase Price
$30,051
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,311
Downpayment
20%
$6,010
Closing costs
1%
$301
Rehab
0%
$0
Furnishing
60%
$18,000
Cashflow
Total Income
$2,000
Total Expenses
$1,167
Mortgage P&I
9%
$171
Property Taxes
1%
$26
Home Insurance
1%
$10
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500