Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.19% first-year return on $43,725 initial cash invested.
12.19%
Cash On Cash
11.29%
Cap Rate
1.86
DSCR
$2,191
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,725
Downpayment
20%
$24,500
Closing costs
1%
$1,225
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,191
Total Expenses
$1,747
Mortgage P&I
28%
$621
Property Taxes
1%
$30
Home Insurance
2%
$43
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548