Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.38% first-year return on $47,736 initial cash invested.
15.38%
Cash On Cash
12.61%
Cap Rate
1.96
DSCR
$2,883
Rent
$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,736
Downpayment
20%
$28,320
Closing costs
1%
$1,416
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,883
Total Expenses
$2,271
Mortgage P&I
26%
$761
Property Taxes
2%
$67
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721