Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 38.28% first-year return on $29,529 initial cash invested.
38.28%
Cash On Cash
29.62%
Cap Rate
4.34
DSCR
$2,513
Rent
$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $1,571 expenses = $942 cash flow
Investment Breakdown
|
Purchase Price
$54,900
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,529
Downpayment
20%
$10,980
Closing costs
1%
$549
Rehab
0%
$0
Furnishing
33%
$18,000
Cashflow
Total Income
$2,513
Total Expenses
$1,571
Mortgage P&I
12%
$312
Property Taxes
1%
$33
Home Insurance
1%
$19
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628