Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 30.84% first-year return on $25,329 initial cash invested.
30.84%
Cash On Cash
30.7%
Cap Rate
5.16
DSCR
$1,727
Rent
$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,727 income − $1,076 expenses = $651 cash flow
Investment Breakdown
|
Purchase Price
$34,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,329
Downpayment
20%
$6,980
Closing costs
1%
$349
Rehab
0%
$0
Furnishing
52%
$18,000
Cashflow
Total Income
$1,727
Total Expenses
$1,076
Mortgage P&I
10%
$173
Property Taxes
4%
$62
Home Insurance
1%
$12
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432