Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.08% first-year return on $44,670 initial cash invested.
23.08%
Cash On Cash
15.31%
Cap Rate
2.54
DSCR
$3,039
Rent
$859
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
$3,039
Total Expenses
$2,180
Mortgage P&I
21%
$639
Property Taxes
1%
$37
Home Insurance
1%
$44
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760