Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 35.56% first-year return on $33,750 initial cash invested.
35.56%
Cash On Cash
23.78%
Cap Rate
3.95
DSCR
$2,739
Rent
$1,000
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
6.4%
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
$2,739
Total Expenses
$1,739
Mortgage P&I
14%
$376
Property Taxes
1%
$21
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685