Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 31.06% first-year return on $35,427 initial cash invested.
31.06%
Cash On Cash
21.08%
Cap Rate
3.46
DSCR
$3,002
Rent
$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$82,985
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,427
Downpayment
20%
$16,597
Closing costs
1%
$830
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$2,085
Mortgage P&I
14%
$421
Property Taxes
7%
$195
Home Insurance
1%
$29
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750