Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.17% first-year return on $29,130 initial cash invested.
21.17%
Cash On Cash
19.68%
Cap Rate
3.16
DSCR
$1,988
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $1,474 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$53,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,130
Downpayment
20%
$10,600
Closing costs
1%
$530
Rehab
0%
$0
Furnishing
34%
$18,000
Cashflow
Total Income
$1,988
Total Expenses
$1,474
Mortgage P&I
14%
$275
Property Taxes
11%
$225
Home Insurance
1%
$19
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$497