Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 43.44% first-year return on $39,231 initial cash invested.
43.44%
Cash On Cash
24.91%
Cap Rate
4.05
DSCR
$4,015
Rent
$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,231
Downpayment
20%
$20,220
Closing costs
1%
$1,011
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$4,015
Total Expenses
$2,595
Mortgage P&I
13%
$518
Property Taxes
2%
$72
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004