Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.73% first-year return on $34,590 initial cash invested.
17.73%
Cash On Cash
14.96%
Cap Rate
2.46
DSCR
$1,816
Rent
$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $1,305 expenses = $511 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
$1,816
Total Expenses
$1,305
Mortgage P&I
22%
$401
Property Taxes
0%
$4
Home Insurance
2%
$28
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454