Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.28% first-year return on $45,657 initial cash invested.
11.28%
Cash On Cash
10.9%
Cap Rate
1.83
DSCR
$2,828
Rent
$429
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
$2,828
Total Expenses
$2,399
Mortgage P&I
23%
$654
Property Taxes
11%
$323
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707