Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.14% first-year return on $30,180 initial cash invested.
17.14%
Cash On Cash
16.49%
Cap Rate
2.61
DSCR
$1,533
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,533 income − $1,102 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$58,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,180
Downpayment
20%
$11,600
Closing costs
1%
$580
Rehab
0%
$0
Furnishing
31%
$18,000
Cashflow
Total Income
$1,533
Total Expenses
$1,102
Mortgage P&I
20%
$305
Property Taxes
3%
$42
Home Insurance
1%
$20
HOA
0%
$0
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$383