Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.47% first-year return on $48,870 initial cash invested.
12.47%
Cash On Cash
11.04%
Cap Rate
1.83
DSCR
$2,687
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,870
Downpayment
20%
$29,400
Closing costs
1%
$1,470
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,687
Total Expenses
$2,179
Mortgage P&I
27%
$738
Property Taxes
4%
$100
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$672