Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.35% first-year return on $34,485 initial cash invested.
16.35%
Cash On Cash
14.48%
Cap Rate
2.39
DSCR
$2,020
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,020 income − $1,550 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$78,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,485
Downpayment
20%
$15,700
Closing costs
1%
$785
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,020
Total Expenses
$1,550
Mortgage P&I
20%
$396
Property Taxes
8%
$156
Home Insurance
1%
$28
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505