Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.81% first-year return on $29,529 initial cash invested.
23.81%
Cash On Cash
21.22%
Cap Rate
3.14
DSCR
$1,895
Rent
$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,895 income − $1,309 expenses = $586 cash flow
Investment Breakdown
|
Purchase Price
$54,900
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,529
Downpayment
20%
$10,980
Closing costs
1%
$549
Rehab
0%
$0
Furnishing
33%
$18,000
Cashflow
Total Income
$1,895
Total Expenses
$1,309
Mortgage P&I
16%
$309
Property Taxes
4%
$71
Home Insurance
1%
$19
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474