Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 53.3% first-year return on $25,350 initial cash invested.
53.3%
Cash On Cash
48.41%
Cap Rate
7.93
DSCR
$2,703
Rent
$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $1,577 expenses = $1,126 cash flow
Investment Breakdown
|
Purchase Price
$35,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,350
Downpayment
20%
$7,000
Closing costs
1%
$350
Rehab
0%
$0
Furnishing
51%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$1,577
Mortgage P&I
7%
$178
Property Taxes
3%
$90
Home Insurance
0%
$12
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676