Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.14% first-year return on $42,780 initial cash invested.
14.14%
Cash On Cash
12.05%
Cap Rate
2
DSCR
$2,237
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,237
Total Expenses
$1,733
Mortgage P&I
26%
$592
Property Taxes
1%
$27
Home Insurance
2%
$41
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559