Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 30.44% first-year return on $28,500 initial cash invested.
30.44%
Cash On Cash
26.35%
Cap Rate
3.94
DSCR
$2,389
Rent
$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,389 income − $1,666 expenses = $723 cash flow
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
36%
$18,000
Cashflow
Total Income
$2,389
Total Expenses
$1,666
Mortgage P&I
12%
$279
Property Taxes
9%
$222
Home Insurance
1%
$18
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$597