Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.9% first-year return on $51,894 initial cash invested.
12.9%
Cash On Cash
11.12%
Cap Rate
1.82
DSCR
$2,839
Rent
$558
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
$2,839
Total Expenses
$2,281
Mortgage P&I
29%
$823
Property Taxes
0%
$12
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710