Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.89% first-year return on $43,410 initial cash invested.
10.89%
Cash On Cash
10.91%
Cap Rate
1.82
DSCR
$2,562
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,410
Downpayment
20%
$24,200
Closing costs
1%
$1,210
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,562
Total Expenses
$2,168
Mortgage P&I
24%
$604
Property Taxes
11%
$294
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640