Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.77% first-year return on $48,177 initial cash invested.
15.77%
Cash On Cash
12.53%
Cap Rate
2.02
DSCR
$3,118
Rent
$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,177
Downpayment
20%
$28,740
Closing costs
1%
$1,437
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$2,485
Mortgage P&I
24%
$742
Property Taxes
6%
$179
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780