Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.91% first-year return on $36,858 initial cash invested.
21.91%
Cash On Cash
16.85%
Cap Rate
2.63
DSCR
$2,726
Rent
$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,800
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,858
Downpayment
20%
$17,960
Closing costs
1%
$898
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$2,053
Mortgage P&I
18%
$479
Property Taxes
7%
$195
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682