Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.25% first-year return on $42,864 initial cash invested.
17.25%
Cash On Cash
13.18%
Cap Rate
2.25
DSCR
$2,685
Rent
$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,864
Downpayment
20%
$23,680
Closing costs
1%
$1,184
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$2,069
Mortgage P&I
21%
$577
Property Taxes
4%
$94
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671