Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.38% first-year return on $34,800 initial cash invested.
26.38%
Cash On Cash
19.23%
Cap Rate
3.03
DSCR
$2,352
Rent
$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $1,587 expenses = $765 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,352
Total Expenses
$1,587
Mortgage P&I
18%
$423
Property Taxes
0%
$7
Home Insurance
1%
$28
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588