Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.17% first-year return on $44,376 initial cash invested.
18.17%
Cash On Cash
13.38%
Cap Rate
2.26
DSCR
$2,712
Rent
$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,376
Downpayment
20%
$25,120
Closing costs
1%
$1,256
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$2,040
Mortgage P&I
23%
$620
Property Taxes
3%
$84
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678