Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 32.87% first-year return on $37,677 initial cash invested.
32.87%
Cash On Cash
21.2%
Cap Rate
3.36
DSCR
$3,284
Rent
$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$93,700
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,677
Downpayment
20%
$18,740
Closing costs
1%
$937
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$2,252
Mortgage P&I
15%
$492
Property Taxes
4%
$134
Home Insurance
2%
$50
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821