Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.69% first-year return on $44,250 initial cash invested.
12.69%
Cash On Cash
11.41%
Cap Rate
1.91
DSCR
$2,419
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,419
Total Expenses
$1,951
Mortgage P&I
26%
$624
Property Taxes
5%
$121
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$605