Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.48% first-year return on $53,259 initial cash invested.
10.48%
Cash On Cash
10.46%
Cap Rate
1.65
DSCR
$2,779
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,259
Downpayment
20%
$33,580
Closing costs
1%
$1,679
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,779
Total Expenses
$2,314
Mortgage P&I
32%
$887
Property Taxes
1%
$35
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695