Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.8% first-year return on $48,450 initial cash invested.
15.8%
Cash On Cash
12.7%
Cap Rate
1.99
DSCR
$3,101
Rent
$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,101
Total Expenses
$2,463
Mortgage P&I
25%
$772
Property Taxes
5%
$147
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775