Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 30.72% first-year return on $30,390 initial cash invested.
30.72%
Cash On Cash
23.74%
Cap Rate
3.86
DSCR
$2,184
Rent
$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $1,406 expenses = $778 cash flow
Investment Breakdown
|
Purchase Price
$59,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,390
Downpayment
20%
$11,800
Closing costs
1%
$590
Rehab
0%
$0
Furnishing
31%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$1,406
Mortgage P&I
14%
$302
Property Taxes
2%
$35
Home Insurance
1%
$21
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546