Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.88% first-year return on $47,190 initial cash invested.
13.88%
Cash On Cash
11.73%
Cap Rate
1.95
DSCR
$2,873
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,873
Total Expenses
$2,327
Mortgage P&I
24%
$698
Property Taxes
7%
$201
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718