Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 52.32% first-year return on $30,390 initial cash invested.
52.32%
Cash On Cash
35.72%
Cap Rate
5.81
DSCR
$3,235
Rent
$1,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,235 income − $1,910 expenses = $1,325 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
$3,235
Total Expenses
$1,910
Mortgage P&I
9%
$302
Property Taxes
1%
$35
Home Insurance
1%
$21
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$809