Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.42% first-year return on $34,590 initial cash invested.
23.42%
Cash On Cash
17.64%
Cap Rate
2.9
DSCR
$2,131
Rent
$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,131 income − $1,456 expenses = $675 cash flow
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,131
Total Expenses
$1,456
Mortgage P&I
19%
$401
Property Taxes
0%
$4
Home Insurance
1%
$28
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533