Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.55% first-year return on $42,990 initial cash invested.
10.55%
Cash On Cash
10.6%
Cap Rate
1.78
DSCR
$2,040
Rent
$378
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
$2,040
Total Expenses
$1,662
Mortgage P&I
29%
$591
Property Taxes
2%
$49
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510