Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.08% first-year return on $33,750 initial cash invested.
23.08%
Cash On Cash
17.9%
Cap Rate
2.92
DSCR
$2,182
Rent
$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$2,182
Total Expenses
$1,533
Mortgage P&I
18%
$383
Property Taxes
4%
$77
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546