Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.33% first-year return on $51,894 initial cash invested.
15.33%
Cash On Cash
11.95%
Cap Rate
1.95
DSCR
$3,036
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,894
Downpayment
20%
$32,280
Closing costs
1%
$1,614
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,036
Total Expenses
$2,373
Mortgage P&I
27%
$823
Property Taxes
0%
$12
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759