Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 35.44% first-year return on $25,329 initial cash invested.
35.44%
Cash On Cash
34.28%
Cap Rate
5.76
DSCR
$1,912
Rent
$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$34,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,329
Downpayment
20%
$6,980
Closing costs
1%
$349
Rehab
0%
$0
Furnishing
52%
$18,000
Cashflow
Total Income
$1,912
Total Expenses
$1,164
Mortgage P&I
9%
$173
Property Taxes
3%
$62
Home Insurance
1%
$12
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478