Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.25% first-year return on $53,511 initial cash invested.
15.25%
Cash On Cash
12.16%
Cap Rate
1.92
DSCR
$3,501
Rent
$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,511
Downpayment
20%
$33,820
Closing costs
1%
$1,691
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,501
Total Expenses
$2,821
Mortgage P&I
26%
$894
Property Taxes
5%
$186
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875