Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.66% first-year return on $49,290 initial cash invested.
14.66%
Cash On Cash
11.94%
Cap Rate
1.97
DSCR
$3,231
Rent
$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$2,629
Mortgage P&I
23%
$751
Property Taxes
9%
$275
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808