Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.38% first-year return on $44,670 initial cash invested.
22.38%
Cash On Cash
15.04%
Cap Rate
2.49
DSCR
$2,988
Rent
$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,670
Downpayment
20%
$25,400
Closing costs
1%
$1,270
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$2,155
Mortgage P&I
21%
$639
Property Taxes
1%
$37
Home Insurance
1%
$44
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747