Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 41.45% first-year return on $39,000 initial cash invested.
41.45%
Cash On Cash
24.22%
Cap Rate
3.98
DSCR
$4,112
Rent
$1,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$2,765
Mortgage P&I
12%
$507
Property Taxes
6%
$250
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028