Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.78% first-year return on $32,385 initial cash invested.
11.78%
Cash On Cash
12.91%
Cap Rate
2.12
DSCR
$1,767
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $1,449 expenses = $318 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
$1,767
Total Expenses
$1,449
Mortgage P&I
20%
$348
Property Taxes
11%
$203
Home Insurance
3%
$49
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442