Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.56% first-year return on $43,347 initial cash invested.
14.56%
Cash On Cash
12.62%
Cap Rate
2
DSCR
$2,669
Rent
$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,347
Downpayment
20%
$24,140
Closing costs
1%
$1,207
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,669
Total Expenses
$2,143
Mortgage P&I
24%
$636
Property Taxes
7%
$174
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667