Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.46% first-year return on $45,657 initial cash invested.
11.46%
Cash On Cash
10.97%
Cap Rate
1.84
DSCR
$2,844
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,657
Downpayment
20%
$26,340
Closing costs
1%
$1,317
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$2,408
Mortgage P&I
23%
$654
Property Taxes
11%
$323
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711