Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 39.6% first-year return on $65,490 initial cash invested.
39.6%
Cash On Cash
23.45%
Cap Rate
3.71
DSCR
$6,289
Rent
$2,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
18%
$30,000
Cashflow
Total Income
$6,289
Total Expenses
$4,128
Mortgage P&I
14%
$889
Property Taxes
3%
$161
Home Insurance
1%
$59
HOA
0%
$0
Property Management
15%
$943
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,572