Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.32% first-year return on $32,931 initial cash invested.
23.32%
Cash On Cash
18.5%
Cap Rate
2.95
DSCR
$2,137
Rent
$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $1,497 expenses = $640 cash flow
Investment Breakdown
|
Purchase Price
$71,100
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,931
Downpayment
20%
$14,220
Closing costs
1%
$711
Rehab
0%
$0
Furnishing
25%
$18,000
Cashflow
Total Income
$2,137
Total Expenses
$1,497
Mortgage P&I
17%
$371
Property Taxes
4%
$77
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534