Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.99% first-year return on $42,150 initial cash invested.
18.99%
Cash On Cash
14.14%
Cap Rate
2.37
DSCR
$2,902
Rent
$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,902
Total Expenses
$2,235
Mortgage P&I
20%
$572
Property Taxes
8%
$230
Home Insurance
1%
$40
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726