Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.54% first-year return on $44,901 initial cash invested.
19.54%
Cash On Cash
14.01%
Cap Rate
2.29
DSCR
$2,782
Rent
$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,901
Downpayment
20%
$25,620
Closing costs
1%
$1,281
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$2,051
Mortgage P&I
24%
$654
Property Taxes
0%
$10
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696