Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 34.35% first-year return on $35,427 initial cash invested.
34.35%
Cash On Cash
22.6%
Cap Rate
3.71
DSCR
$3,192
Rent
$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $2,178 expenses = $1,014 cash flow
Investment Breakdown
|
Purchase Price
$82,985
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,427
Downpayment
20%
$16,597
Closing costs
1%
$830
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$2,178
Mortgage P&I
13%
$421
Property Taxes
6%
$195
Home Insurance
1%
$29
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798