Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 30.97% first-year return on $23,250 initial cash invested.
30.97%
Cash On Cash
38.4%
Cap Rate
6.15
DSCR
$1,750
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $1,150 expenses = $600 cash flow
Investment Breakdown
|
Purchase Price
$25,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,250
Downpayment
20%
$5,000
Closing costs
1%
$250
Rehab
0%
$0
Furnishing
72%
$18,000
Cashflow
Total Income
$1,750
Total Expenses
$1,150
Mortgage P&I
7%
$130
Property Taxes
10%
$171
Home Insurance
1%
$9
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438