Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.74% first-year return on $34,779 initial cash invested.
18.74%
Cash On Cash
15.5%
Cap Rate
2.54
DSCR
$2,064
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $1,521 expenses = $543 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,064
Total Expenses
$1,521
Mortgage P&I
20%
$406
Property Taxes
5%
$95
Home Insurance
1%
$28
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516