Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.63% first-year return on $45,048 initial cash invested.
17.63%
Cash On Cash
13.16%
Cap Rate
2.21
DSCR
$2,813
Rent
$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,048
Downpayment
20%
$25,760
Closing costs
1%
$1,288
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,813
Total Expenses
$2,151
Mortgage P&I
23%
$638
Property Taxes
4%
$120
Home Insurance
1%
$42
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$703