Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 28.91% first-year return on $31,629 initial cash invested.
28.91%
Cash On Cash
22%
Cap Rate
3.61
DSCR
$2,438
Rent
$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $1,676 expenses = $762 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
$2,438
Total Expenses
$1,676
Mortgage P&I
14%
$330
Property Taxes
6%
$151
Home Insurance
1%
$23
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610