Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.33% first-year return on $49,290 initial cash invested.
21.33%
Cash On Cash
14.09%
Cap Rate
2.37
DSCR
$3,359
Rent
$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,359
Total Expenses
$2,483
Mortgage P&I
22%
$739
Property Taxes
2%
$80
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840