Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.5% first-year return on $34,485 initial cash invested.
13.5%
Cash On Cash
13.13%
Cap Rate
2.17
DSCR
$1,863
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$78,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,485
Downpayment
20%
$15,700
Closing costs
1%
$785
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$1,863
Total Expenses
$1,475
Mortgage P&I
21%
$396
Property Taxes
8%
$156
Home Insurance
2%
$28
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466