Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 42.45% first-year return on $25,980 initial cash invested.
42.45%
Cash On Cash
38.08%
Cap Rate
6.25
DSCR
$2,351
Rent
$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,351 income − $1,432 expenses = $919 cash flow
Investment Breakdown
|
Purchase Price
$38,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,980
Downpayment
20%
$7,600
Closing costs
1%
$380
Rehab
0%
$0
Furnishing
47%
$18,000
Cashflow
Total Income
$2,351
Total Expenses
$1,432
Mortgage P&I
8%
$193
Property Taxes
4%
$97
Home Insurance
1%
$13
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588