Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 47.5% first-year return on $42,900 initial cash invested.
47.5%
Cash On Cash
31.24%
Cap Rate
5.02
DSCR
$4,441
Rent
$1,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
27%
$24,000
Cashflow
Total Income
$4,441
Total Expenses
$2,743
Mortgage P&I
11%
$467
Property Taxes
3%
$112
Home Insurance
1%
$32
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110