Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 80.39% first-year return on $24,390 initial cash invested.
80.39%
Cash On Cash
42.85%
Cap Rate
6.58
DSCR
$3,826
Rent
$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $2,192 expenses = $1,634 cash flow
Investment Breakdown
|
Purchase Price
$59,000
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,390
Downpayment
20%
$11,800
Closing costs
1%
$590
Rehab
0%
$0
Furnishing
20%
$12,000
Cashflow
Total Income
$3,826
Total Expenses
$2,192
Mortgage P&I
8%
$320
Property Taxes
0%
$15
Home Insurance
1%
$21
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956