Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.05% first-year return on $32,700 initial cash invested.
19.05%
Cash On Cash
16.7%
Cap Rate
2.74
DSCR
$2,493
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,493 income − $1,974 expenses = $519 cash flow
Investment Breakdown
|
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$2,493
Total Expenses
$1,974
Mortgage P&I
14%
$355
Property Taxes
16%
$398
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623