Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 25.48% first-year return on $31,650 initial cash invested.
25.48%
Cash On Cash
19.99%
Cap Rate
3.28
DSCR
$2,024
Rent
$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $1,352 expenses = $672 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$2,024
Total Expenses
$1,352
Mortgage P&I
16%
$330
Property Taxes
1%
$27
Home Insurance
1%
$23
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506