Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.33% first-year return on $52,440 initial cash invested.
11.33%
Cash On Cash
10.63%
Cap Rate
1.73
DSCR
$2,962
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,440
Downpayment
20%
$32,800
Closing costs
1%
$1,640
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$2,467
Mortgage P&I
28%
$840
Property Taxes
5%
$150
Home Insurance
2%
$57
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740