Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 48.65% first-year return on $24,468 initial cash invested.
48.65%
Cash On Cash
48.66%
Cap Rate
8.16
DSCR
$2,601
Rent
$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$30,800
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,468
Downpayment
20%
$6,160
Closing costs
1%
$308
Rehab
0%
$0
Furnishing
58%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$1,609
Mortgage P&I
6%
$153
Property Taxes
6%
$166
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650