Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.28% first-year return on $47,967 initial cash invested.
13.28%
Cash On Cash
11.81%
Cap Rate
1.85
DSCR
$2,848
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,967
Downpayment
20%
$28,540
Closing costs
1%
$1,427
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$2,317
Mortgage P&I
27%
$759
Property Taxes
5%
$139
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712