Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.38% first-year return on $34,212 initial cash invested.
10.38%
Cash On Cash
11.66%
Cap Rate
1.98
DSCR
$1,871
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$77,200
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,212
Downpayment
20%
$15,440
Closing costs
1%
$772
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$1,871
Total Expenses
$1,575
Mortgage P&I
20%
$379
Property Taxes
8%
$143
Home Insurance
8%
$154
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468