Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.04% first-year return on $50,256 initial cash invested.
14.04%
Cash On Cash
11.38%
Cap Rate
1.95
DSCR
$2,996
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,256
Downpayment
20%
$30,720
Closing costs
1%
$1,536
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$2,408
Mortgage P&I
25%
$748
Property Taxes
6%
$168
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749