Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 37.01% first-year return on $32,679 initial cash invested.
37.01%
Cash On Cash
25.51%
Cap Rate
4.2
DSCR
$3,091
Rent
$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$69,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,679
Downpayment
20%
$13,980
Closing costs
1%
$699
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$3,091
Total Expenses
$2,083
Mortgage P&I
11%
$354
Property Taxes
7%
$220
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773