Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 37.62% first-year return on $26,379 initial cash invested.
37.62%
Cash On Cash
33.62%
Cap Rate
5.48
DSCR
$2,164
Rent
$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$39,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,379
Downpayment
20%
$7,980
Closing costs
1%
$399
Rehab
0%
$0
Furnishing
45%
$18,000
Cashflow
Total Income
$2,164
Total Expenses
$1,337
Mortgage P&I
9%
$204
Property Taxes
4%
$79
Home Insurance
1%
$14
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541