Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.41% first-year return on $48,618 initial cash invested.
22.41%
Cash On Cash
14.59%
Cap Rate
2.46
DSCR
$3,583
Rent
$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,618
Downpayment
20%
$29,160
Closing costs
1%
$1,458
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,583
Total Expenses
$2,675
Mortgage P&I
20%
$722
Property Taxes
6%
$199
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896