Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 25.62% first-year return on $29,550 initial cash invested.
25.62%
Cash On Cash
21.62%
Cap Rate
3.53
DSCR
$1,965
Rent
$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,965 income − $1,334 expenses = $631 cash flow
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
33%
$18,000
Cashflow
Total Income
$1,965
Total Expenses
$1,334
Mortgage P&I
14%
$281
Property Taxes
5%
$90
Home Insurance
1%
$19
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491