Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.7% first-year return on $47,001 initial cash invested.
15.7%
Cash On Cash
12.83%
Cap Rate
1.99
DSCR
$2,966
Rent
$615
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,001
Downpayment
20%
$27,620
Closing costs
1%
$1,381
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$2,351
Mortgage P&I
25%
$742
Property Taxes
5%
$135
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742