Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.12% first-year return on $31,650 initial cash invested.
21.12%
Cash On Cash
17.7%
Cap Rate
2.98
DSCR
$2,012
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,012 income − $1,455 expenses = $557 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$2,012
Total Expenses
$1,455
Mortgage P&I
16%
$322
Property Taxes
7%
$145
Home Insurance
1%
$23
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$503