Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.58% first-year return on $33,519 initial cash invested.
18.58%
Cash On Cash
15.78%
Cap Rate
2.59
DSCR
$1,952
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$73,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,519
Downpayment
20%
$14,780
Closing costs
1%
$739
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$1,952
Total Expenses
$1,433
Mortgage P&I
19%
$375
Property Taxes
5%
$95
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488