Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.28% first-year return on $52,335 initial cash invested.
21.28%
Cash On Cash
13.63%
Cap Rate
2.37
DSCR
$3,653
Rent
$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,335
Downpayment
20%
$32,700
Closing costs
1%
$1,635
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,653
Total Expenses
$2,725
Mortgage P&I
21%
$783
Property Taxes
4%
$131
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913