Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 32.7% first-year return on $41,352 initial cash invested.
32.7%
Cash On Cash
19.49%
Cap Rate
3.39
DSCR
$3,646
Rent
$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,352
Downpayment
20%
$22,240
Closing costs
1%
$1,112
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$3,646
Total Expenses
$2,519
Mortgage P&I
15%
$533
Property Taxes
4%
$134
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912