Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.54% first-year return on $57,858 initial cash invested.
10.54%
Cash On Cash
10.54%
Cap Rate
1.63
DSCR
$3,393
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,858
Downpayment
20%
$37,960
Closing costs
1%
$1,898
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$2,885
Mortgage P&I
30%
$1,023
Property Taxes
5%
$170
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848