Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.44% first-year return on $51,390 initial cash invested.
16.44%
Cash On Cash
12.74%
Cap Rate
1.99
DSCR
$3,376
Rent
$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$2,672
Mortgage P&I
25%
$849
Property Taxes
4%
$147
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844