Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.61% first-year return on $47,211 initial cash invested.
23.61%
Cash On Cash
15.29%
Cap Rate
2.56
DSCR
$3,744
Rent
$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,211
Downpayment
20%
$27,820
Closing costs
1%
$1,391
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,744
Total Expenses
$2,815
Mortgage P&I
19%
$693
Property Taxes
8%
$286
Home Insurance
1%
$38
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936