Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.13% first-year return on $49,242 initial cash invested.
22.13%
Cash On Cash
16.39%
Cap Rate
2.71
DSCR
$3,202
Rent
$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,242
Downpayment
20%
$24,040
Closing costs
1%
$1,202
Rehab
0%
$0
Furnishing
20%
$24,000
Cashflow
Total Income
$3,202
Total Expenses
$2,294
Mortgage P&I
19%
$606
Property Taxes
4%
$131
Home Insurance
1%
$21
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800