Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.79% first-year return on $46,560 initial cash invested.
14.79%
Cash On Cash
12.22%
Cap Rate
1.99
DSCR
$2,869
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,560
Downpayment
20%
$27,200
Closing costs
1%
$1,360
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,869
Total Expenses
$2,295
Mortgage P&I
24%
$696
Property Taxes
5%
$157
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717