Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.2% first-year return on $42,570 initial cash invested.
17.2%
Cash On Cash
13.23%
Cap Rate
2.25
DSCR
$2,682
Rent
$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,570
Downpayment
20%
$23,400
Closing costs
1%
$1,170
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$2,072
Mortgage P&I
21%
$573
Property Taxes
7%
$178
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670