Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 35.03% first-year return on $30,180 initial cash invested.
35.03%
Cash On Cash
26.44%
Cap Rate
4.25
DSCR
$2,389
Rent
$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,389 income − $1,508 expenses = $881 cash flow
Investment Breakdown
|
Purchase Price
$58,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,180
Downpayment
20%
$11,600
Closing costs
1%
$580
Rehab
0%
$0
Furnishing
31%
$18,000
Cashflow
Total Income
$2,389
Total Expenses
$1,508
Mortgage P&I
13%
$301
Property Taxes
1%
$34
Home Insurance
1%
$20
HOA
0%
$6
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$597