Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 30.48% first-year return on $28,500 initial cash invested.
30.48%
Cash On Cash
26.38%
Cap Rate
3.94
DSCR
$2,392
Rent
$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $1,668 expenses = $724 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
$2,392
Total Expenses
$1,668
Mortgage P&I
12%
$279
Property Taxes
9%
$222
Home Insurance
1%
$18
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598