Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 56.7% first-year return on $24,552 initial cash invested.
56.7%
Cash On Cash
54.69%
Cap Rate
9.17
DSCR
$2,683
Rent
$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$31,200
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,552
Downpayment
20%
$6,240
Closing costs
1%
$312
Rehab
0%
$0
Furnishing
58%
$18,000
Cashflow
Total Income
$2,683
Total Expenses
$1,523
Mortgage P&I
6%
$155
Property Taxes
2%
$55
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671