Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.91% first-year return on $33,750 initial cash invested.
12.91%
Cash On Cash
12.93%
Cap Rate
2.14
DSCR
$1,683
Rent
$363
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
6.5%
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
$1,683
Total Expenses
$1,320
Mortgage P&I
22%
$378
Property Taxes
6%
$109
Home Insurance
2%
$26
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$421