Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 32.47% first-year return on $41,394 initial cash invested.
32.47%
Cash On Cash
19.43%
Cap Rate
3.33
DSCR
$3,586
Rent
$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,394
Downpayment
20%
$22,280
Closing costs
1%
$1,114
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$2,466
Mortgage P&I
15%
$541
Property Taxes
3%
$105
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896