Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.25% first-year return on $32,532 initial cash invested.
21.25%
Cash On Cash
17.69%
Cap Rate
2.8
DSCR
$2,012
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,012 income − $1,436 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$69,200
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,532
Downpayment
20%
$13,840
Closing costs
1%
$692
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$2,012
Total Expenses
$1,436
Mortgage P&I
18%
$364
Property Taxes
4%
$88
Home Insurance
1%
$19
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$503