Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 58.35% first-year return on $34,651 initial cash invested.
58.35%
Cash On Cash
19.96%
Cap Rate
3.23
DSCR
$5,222
Rent
$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,651
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$5,222
Total Expenses
$3,537
Mortgage P&I
16%
$850
Property Taxes
2%
$122
Home Insurance
1%
$58
HOA
0%
$0
Property Management
15%
$783
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,306