Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.24% first-year return on $48,534 initial cash invested.
14.24%
Cash On Cash
12.02%
Cap Rate
1.9
DSCR
$2,819
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,534
Downpayment
20%
$29,080
Closing costs
1%
$1,454
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,819
Total Expenses
$2,243
Mortgage P&I
27%
$768
Property Taxes
3%
$72
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705