Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 31.52% first-year return on $23,985 initial cash invested.
31.52%
Cash On Cash
35.66%
Cap Rate
6.05
DSCR
$1,933
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $1,303 expenses = $630 cash flow
Investment Breakdown
|
Purchase Price
$28,500
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,985
Downpayment
20%
$5,700
Closing costs
1%
$285
Rehab
0%
$0
Furnishing
63%
$18,000
Cashflow
Total Income
$1,933
Total Expenses
$1,303
Mortgage P&I
7%
$140
Property Taxes
9%
$180
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$483