Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 25.15% first-year return on $31,629 initial cash invested.
25.15%
Cash On Cash
20.02%
Cap Rate
3.28
DSCR
$2,245
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $1,582 expenses = $663 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
$2,245
Total Expenses
$1,582
Mortgage P&I
15%
$330
Property Taxes
7%
$151
Home Insurance
1%
$23
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561