Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.71% first-year return on $43,929 initial cash invested.
20.71%
Cash On Cash
17.65%
Cap Rate
2.84
DSCR
$3,678
Rent
$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
25%
$24,000
Cashflow
Total Income
$3,678
Total Expenses
$2,920
Mortgage P&I
13%
$491
Property Taxes
17%
$630
Home Insurance
1%
$33
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920