Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.02% first-year return on $33,750 initial cash invested.
20.02%
Cash On Cash
16.56%
Cap Rate
2.66
DSCR
$2,079
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $1,516 expenses = $563 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$2,079
Total Expenses
$1,516
Mortgage P&I
19%
$389
Property Taxes
5%
$103
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520