Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 46.41% first-year return on $36,900 initial cash invested.
46.41%
Cash On Cash
27.07%
Cap Rate
4.45
DSCR
$3,685
Rent
$1,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$3,685
Total Expenses
$2,258
Mortgage P&I
12%
$456
Property Taxes
0%
$2
Home Insurance
1%
$32
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921