Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 47.38% first-year return on $29,632 initial cash invested.
47.38%
Cash On Cash
17.07%
Cap Rate
3
DSCR
$4,225
Rent
$1,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,632
Downpayment
20%
$28,220
Closing costs
1%
$1,411
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,225
Total Expenses
$3,055
Mortgage P&I
16%
$668
Property Taxes
7%
$310
Home Insurance
1%
$49
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056