Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 36.11% first-year return on $35,094 initial cash invested.
36.11%
Cash On Cash
23.44%
Cap Rate
3.91
DSCR
$3,179
Rent
$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$81,400
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,094
Downpayment
20%
$16,280
Closing costs
1%
$814
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$3,179
Total Expenses
$2,123
Mortgage P&I
13%
$407
Property Taxes
5%
$172
Home Insurance
1%
$18
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795