Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.54% first-year return on $31,650 initial cash invested.
26.54%
Cash On Cash
20.55%
Cap Rate
3.37
DSCR
$2,078
Rent
$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,078 income − $1,378 expenses = $700 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
$2,078
Total Expenses
$1,378
Mortgage P&I
16%
$330
Property Taxes
1%
$27
Home Insurance
1%
$23
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520