Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.49% first-year return on $44,397 initial cash invested.
23.49%
Cash On Cash
15.21%
Cap Rate
2.64
DSCR
$3,025
Rent
$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,397
Downpayment
20%
$25,140
Closing costs
1%
$1,257
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,025
Total Expenses
$2,156
Mortgage P&I
20%
$603
Property Taxes
2%
$49
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756