Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.65% first-year return on $38,937 initial cash invested.
20.65%
Cash On Cash
15.39%
Cap Rate
2.53
DSCR
$2,564
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,700
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,937
Downpayment
20%
$19,940
Closing costs
1%
$997
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$1,894
Mortgage P&I
20%
$506
Property Taxes
5%
$123
Home Insurance
1%
$33
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641