Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 31.87% first-year return on $28,500 initial cash invested.
31.87%
Cash On Cash
27.22%
Cap Rate
4.06
DSCR
$2,454
Rent
$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $1,697 expenses = $757 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
$2,454
Total Expenses
$1,697
Mortgage P&I
11%
$279
Property Taxes
9%
$222
Home Insurance
1%
$18
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614