Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.26% first-year return on $53,343 initial cash invested.
12.26%
Cash On Cash
11.4%
Cap Rate
1.75
DSCR
$3,513
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,343
Downpayment
20%
$33,660
Closing costs
1%
$1,683
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$2,968
Mortgage P&I
26%
$913
Property Taxes
9%
$305
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$878