Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.25% first-year return on $44,250 initial cash invested.
17.25%
Cash On Cash
13.12%
Cap Rate
2.18
DSCR
$2,570
Rent
$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,570
Total Expenses
$1,934
Mortgage P&I
24%
$628
Property Taxes
1%
$28
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642