Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 28.93% first-year return on $34,800 initial cash invested.
28.93%
Cash On Cash
20.29%
Cap Rate
3.33
DSCR
$2,698
Rent
$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $1,859 expenses = $839 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
$2,698
Total Expenses
$1,859
Mortgage P&I
15%
$406
Property Taxes
5%
$130
Home Insurance
1%
$28
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674