Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 30.55% first-year return on $34,800 initial cash invested.
30.55%
Cash On Cash
21.06%
Cap Rate
3.46
DSCR
$2,790
Rent
$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $1,904 expenses = $886 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$1,904
Mortgage P&I
15%
$406
Property Taxes
5%
$130
Home Insurance
1%
$28
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698