Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.64% first-year return on $49,290 initial cash invested.
12.64%
Cash On Cash
11.18%
Cap Rate
1.82
DSCR
$2,615
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,615
Total Expenses
$2,096
Mortgage P&I
29%
$764
Property Taxes
1%
$24
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654