Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.81% first-year return on $43,179 initial cash invested.
13.81%
Cash On Cash
11.95%
Cap Rate
2
DSCR
$2,482
Rent
$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,482
Total Expenses
$1,985
Mortgage P&I
24%
$598
Property Taxes
6%
$155
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620