Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.54% first-year return on $47,379 initial cash invested.
12.54%
Cash On Cash
11.01%
Cap Rate
1.94
DSCR
$3,180
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$2,685
Mortgage P&I
21%
$662
Property Taxes
14%
$448
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795