Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 32.46% first-year return on $33,750 initial cash invested.
32.46%
Cash On Cash
22.27%
Cap Rate
3.7
DSCR
$2,569
Rent
$913
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
$2,569
Total Expenses
$1,656
Mortgage P&I
15%
$376
Property Taxes
1%
$21
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642