Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.92% first-year return on $31,629 initial cash invested.
22.92%
Cash On Cash
18.84%
Cap Rate
3.09
DSCR
$2,131
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,131 income − $1,527 expenses = $604 cash flow
Investment Breakdown
|
Purchase Price
$64,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,629
Downpayment
20%
$12,980
Closing costs
1%
$649
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$2,131
Total Expenses
$1,527
Mortgage P&I
15%
$330
Property Taxes
7%
$151
Home Insurance
1%
$23
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533