Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 34.7% first-year return on $38,076 initial cash invested.
34.7%
Cash On Cash
21.43%
Cap Rate
3.58
DSCR
$3,221
Rent
$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,600
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,076
Downpayment
20%
$19,120
Closing costs
1%
$956
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$3,221
Total Expenses
$2,120
Mortgage P&I
15%
$477
Property Taxes
2%
$73
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805