Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 77.95% first-year return on $19,321 initial cash invested.
77.95%
Cash On Cash
24.17%
Cap Rate
4.01
DSCR
$3,412
Rent
$1,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,321
Downpayment
20%
$18,400
Closing costs
1%
$920
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,412
Total Expenses
$2,157
Mortgage P&I
14%
$462
Property Taxes
1%
$26
Home Insurance
1%
$32
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853