Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.79% first-year return on $59,979 initial cash invested.
14.79%
Cash On Cash
11.65%
Cap Rate
1.84
DSCR
$3,676
Rent
$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,676
Total Expenses
$2,937
Mortgage P&I
29%
$1,055
Property Taxes
1%
$48
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919