Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.08% first-year return on $46,875 initial cash invested.
13.08%
Cash On Cash
11.84%
Cap Rate
1.85
DSCR
$2,795
Rent
$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,875
Downpayment
20%
$27,500
Closing costs
1%
$1,375
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,795
Total Expenses
$2,284
Mortgage P&I
26%
$734
Property Taxes
6%
$160
Home Insurance
2%
$48
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699