Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.7% first-year return on $48,450 initial cash invested.
10.7%
Cash On Cash
10.84%
Cap Rate
1.71
DSCR
$2,842
Rent
$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,842
Total Expenses
$2,410
Mortgage P&I
27%
$764
Property Taxes
8%
$231
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710