Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.87% first-year return on $33,309 initial cash invested.
21.87%
Cash On Cash
18.29%
Cap Rate
2.69
DSCR
$2,268
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $1,661 expenses = $607 cash flow
Investment Breakdown
|
Purchase Price
$72,900
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,309
Downpayment
20%
$14,580
Closing costs
1%
$729
Rehab
0%
$0
Furnishing
25%
$18,000
Cashflow
Total Income
$2,268
Total Expenses
$1,661
Mortgage P&I
18%
$413
Property Taxes
6%
$133
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$567