Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.58% first-year return on $37,614 initial cash invested.
20.58%
Cash On Cash
15.55%
Cap Rate
2.6
DSCR
$2,497
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$93,400
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,614
Downpayment
20%
$18,680
Closing costs
1%
$934
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,497
Total Expenses
$1,852
Mortgage P&I
19%
$465
Property Taxes
7%
$164
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624