Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 32.49% first-year return on $23,859 initial cash invested.
32.49%
Cash On Cash
37.29%
Cap Rate
5.49
DSCR
$1,582
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,582 income − $936 expenses = $646 cash flow
Investment Breakdown
|
Purchase Price
$27,900
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,859
Downpayment
20%
$5,580
Closing costs
1%
$279
Rehab
0%
$0
Furnishing
65%
$18,000
Cashflow
Total Income
$1,582
Total Expenses
$936
Mortgage P&I
10%
$158
Property Taxes
1%
$9
Home Insurance
1%
$10
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$396