Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.01% first-year return on $32,385 initial cash invested.
16.01%
Cash On Cash
15.05%
Cap Rate
2.47
DSCR
$1,983
Rent
$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $1,551 expenses = $432 cash flow
Investment Breakdown
|
Purchase Price
$68,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,385
Downpayment
20%
$13,700
Closing costs
1%
$685
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$1,983
Total Expenses
$1,551
Mortgage P&I
18%
$348
Property Taxes
10%
$203
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496