Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.39% first-year return on $36,480 initial cash invested.
23.39%
Cash On Cash
17.06%
Cap Rate
2.85
DSCR
$2,529
Rent
$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$88,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,480
Downpayment
20%
$17,600
Closing costs
1%
$880
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,529
Total Expenses
$1,818
Mortgage P&I
17%
$439
Property Taxes
5%
$135
Home Insurance
1%
$31
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632