Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 28.31% first-year return on $25,350 initial cash invested.
28.31%
Cash On Cash
28.94%
Cap Rate
4.74
DSCR
$1,689
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $1,091 expenses = $598 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
$1,689
Total Expenses
$1,091
Mortgage P&I
11%
$178
Property Taxes
5%
$90
Home Insurance
1%
$12
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422