Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 55.47% first-year return on $36,579 initial cash invested.
55.47%
Cash On Cash
43.47%
Cap Rate
7.09
DSCR
$4,326
Rent
$1,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
40%
$24,000
Cashflow
Total Income
$4,326
Total Expenses
$2,635
Mortgage P&I
7%
$306
Property Taxes
5%
$231
Home Insurance
0%
$21
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082