Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.11% first-year return on $30,579 initial cash invested.
15.11%
Cash On Cash
15.27%
Cap Rate
2.41
DSCR
$1,533
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,533 income − $1,148 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
30%
$18,000
Cashflow
Total Income
$1,533
Total Expenses
$1,148
Mortgage P&I
21%
$316
Property Taxes
5%
$76
Home Insurance
1%
$21
HOA
0%
$0
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$383