Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.79% first-year return on $34,569 initial cash invested.
19.79%
Cash On Cash
16.21%
Cap Rate
2.61
DSCR
$2,205
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$78,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,569
Downpayment
20%
$15,780
Closing costs
1%
$789
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,205
Total Expenses
$1,635
Mortgage P&I
19%
$408
Property Taxes
4%
$85
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551