Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.48% first-year return on $44,943 initial cash invested.
13.48%
Cash On Cash
11.61%
Cap Rate
1.96
DSCR
$2,607
Rent
$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,943
Downpayment
20%
$25,660
Closing costs
1%
$1,283
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$2,102
Mortgage P&I
24%
$632
Property Taxes
7%
$175
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652