Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 24.43% first-year return on $40,128 initial cash invested.
24.43%
Cash On Cash
20.53%
Cap Rate
3.39
DSCR
$2,724
Rent
$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$76,800
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,128
Downpayment
20%
$15,360
Closing costs
1%
$768
Rehab
0%
$0
Furnishing
31%
$24,000
Cashflow
Total Income
$2,724
Total Expenses
$1,907
Mortgage P&I
14%
$388
Property Taxes
6%
$159
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681