Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.09% first-year return on $42,990 initial cash invested.
13.09%
Cash On Cash
11.58%
Cap Rate
1.94
DSCR
$2,212
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,212
Total Expenses
$1,743
Mortgage P&I
27%
$591
Property Taxes
2%
$49
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$553