Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.92% first-year return on $53,028 initial cash invested.
17.92%
Cash On Cash
13.05%
Cap Rate
2.07
DSCR
$3,666
Rent
$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,028
Downpayment
20%
$33,360
Closing costs
1%
$1,668
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,666
Total Expenses
$2,874
Mortgage P&I
24%
$875
Property Taxes
5%
$179
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916