Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 29.57% first-year return on $23,250 initial cash invested.
29.57%
Cash On Cash
37.01%
Cap Rate
5.93
DSCR
$1,698
Rent
$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,698 income − $1,125 expenses = $573 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
$1,698
Total Expenses
$1,125
Mortgage P&I
8%
$130
Property Taxes
10%
$171
Home Insurance
1%
$9
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$424